[AHP] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 10.53%
YoY- 65.56%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 6,214 7,729 5,475 6,436 5,723 5,487 4,393 5.94%
PBT 2,932 4,588 2,286 3,060 2,294 1,780 1,512 11.66%
Tax 0 0 -247 -825 -944 -695 -579 -
NP 2,932 4,588 2,039 2,235 1,350 1,085 933 21.01%
-
NP to SH 2,932 4,588 2,039 2,235 1,350 1,085 933 21.01%
-
Tax Rate 0.00% 0.00% 10.80% 26.96% 41.15% 39.04% 38.29% -
Total Cost 3,282 3,141 3,436 4,201 4,373 4,402 3,460 -0.87%
-
Net Worth 134,691 134,481 128,027 126,946 125,250 138,382 141,033 -0.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,501 2,498 2,498 - 2,499 - - -
Div Payout % 85.32% 54.47% 122.55% - 185.19% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 134,691 134,481 128,027 126,946 125,250 138,382 141,033 -0.76%
NOSH 100,068 99,956 99,950 99,776 99,999 99,541 100,322 -0.04%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 47.18% 59.36% 37.24% 34.73% 23.59% 19.77% 21.24% -
ROE 2.18% 3.41% 1.59% 1.76% 1.08% 0.78% 0.66% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.21 7.73 5.48 6.45 5.72 5.51 4.38 5.98%
EPS 2.93 4.59 2.04 2.24 1.35 1.09 0.93 21.06%
DPS 2.50 2.50 2.50 0.00 2.50 0.00 0.00 -
NAPS 1.346 1.3454 1.2809 1.2723 1.2525 1.3902 1.4058 -0.72%
Adjusted Per Share Value based on latest NOSH - 99,807
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.82 3.51 2.49 2.93 2.60 2.49 2.00 5.89%
EPS 1.33 2.09 0.93 1.02 0.61 0.49 0.42 21.17%
DPS 1.14 1.14 1.14 0.00 1.14 0.00 0.00 -
NAPS 0.6122 0.6113 0.5819 0.577 0.5693 0.629 0.6411 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.87 0.74 0.72 0.68 0.67 0.00 0.00 -
P/RPS 14.01 9.57 13.14 10.54 11.71 0.00 0.00 -
P/EPS 29.69 16.12 35.29 30.36 49.63 0.00 0.00 -
EY 3.37 6.20 2.83 3.29 2.01 0.00 0.00 -
DY 2.87 3.38 3.47 0.00 3.73 0.00 0.00 -
P/NAPS 0.65 0.55 0.56 0.53 0.53 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 02/08/07 15/09/06 05/08/05 05/08/04 25/07/03 31/07/02 16/07/01 -
Price 0.90 0.73 0.81 0.68 0.68 0.00 0.00 -
P/RPS 14.49 9.44 14.79 10.54 11.88 0.00 0.00 -
P/EPS 30.72 15.90 39.71 30.36 50.37 0.00 0.00 -
EY 3.26 6.29 2.52 3.29 1.99 0.00 0.00 -
DY 2.78 3.42 3.09 0.00 3.68 0.00 0.00 -
P/NAPS 0.67 0.54 0.63 0.53 0.54 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment