[AHP] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
03-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 66.63%
YoY- -43.14%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 15,530 15,192 7,702 6,711 7,294 7,348 7,923 11.86%
PBT 5,932 5,995 2,228 1,723 3,030 3,691 4,238 5.76%
Tax 0 0 0 0 0 0 0 -
NP 5,932 5,995 2,228 1,723 3,030 3,691 4,238 5.76%
-
NP to SH 5,932 5,995 2,228 1,723 3,030 3,691 4,238 5.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 9,598 9,197 5,474 4,988 4,264 3,657 3,685 17.28%
-
Net Worth 281,599 275,704 158,280 152,460 157,280 159,379 290,571 -0.52%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 5,830 5,940 3,000 3,500 3,700 3,700 6,847 -2.64%
Div Payout % 98.28% 99.08% 134.65% 203.13% 122.11% 100.24% 161.57% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 281,599 275,704 158,280 152,460 157,280 159,379 290,571 -0.52%
NOSH 220,000 220,000 100,000 100,000 100,000 100,000 185,065 2.92%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 38.20% 39.46% 28.93% 25.67% 41.54% 50.23% 53.49% -
ROE 2.11% 2.17% 1.41% 1.13% 1.93% 2.32% 1.46% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.06 6.91 7.70 6.71 7.29 7.35 4.28 8.69%
EPS 2.70 2.73 2.23 1.72 3.03 3.69 2.29 2.78%
DPS 2.65 2.70 3.00 3.50 3.70 3.70 3.70 -5.40%
NAPS 1.28 1.2532 1.5828 1.5246 1.5728 1.5938 1.5701 -3.34%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.06 6.91 3.50 3.05 3.32 3.34 3.60 11.87%
EPS 2.70 2.73 1.01 0.78 1.38 1.68 1.93 5.75%
DPS 2.65 2.70 1.36 1.59 1.68 1.68 3.11 -2.63%
NAPS 1.28 1.2532 0.7195 0.693 0.7149 0.7245 1.3208 -0.52%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.745 0.96 1.02 1.08 1.17 1.15 1.07 -
P/RPS 10.55 13.90 13.24 16.09 16.04 15.65 24.99 -13.38%
P/EPS 27.63 35.23 45.78 62.68 38.61 31.16 46.72 -8.37%
EY 3.62 2.84 2.18 1.60 2.59 3.21 2.14 9.15%
DY 3.56 2.81 2.94 3.24 3.16 3.22 3.46 0.47%
P/NAPS 0.58 0.77 0.64 0.71 0.74 0.72 0.68 -2.61%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 06/08/18 04/08/17 28/07/16 03/08/15 24/07/14 01/08/13 16/07/12 -
Price 0.80 0.94 1.03 1.05 1.20 1.18 1.09 -
P/RPS 11.33 13.61 13.37 15.65 16.45 16.06 25.46 -12.61%
P/EPS 29.67 34.50 46.23 60.94 39.60 31.97 47.60 -7.57%
EY 3.37 2.90 2.16 1.64 2.52 3.13 2.10 8.19%
DY 3.31 2.87 2.91 3.33 3.08 3.14 3.39 -0.39%
P/NAPS 0.63 0.75 0.65 0.69 0.76 0.74 0.69 -1.50%

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