[AHP] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 113.46%
YoY- 40.19%
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 8,364 9,269 9,498 9,815 7,042 6,486 6,583 -0.25%
PBT 3,550 4,240 4,390 3,659 2,505 4,218 5,224 0.41%
Tax -285 -1,261 -1,283 -1,343 -853 -988 0 -100.00%
NP 3,265 2,979 3,107 2,316 1,652 3,230 5,224 0.50%
-
NP to SH 3,265 2,979 3,107 2,316 1,652 3,230 5,224 0.50%
-
Tax Rate 8.03% 29.74% 29.23% 36.70% 34.05% 23.42% 0.00% -
Total Cost 5,099 6,290 6,391 7,499 5,390 3,256 1,359 -1.39%
-
Net Worth 127,014 126,077 125,019 99,912 141,471 149,559 150,044 0.17%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 2,503 2,499 2,497 2,997 - - - -100.00%
Div Payout % 76.69% 83.89% 80.39% 129.42% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 127,014 126,077 125,019 99,912 141,471 149,559 150,044 0.17%
NOSH 100,153 99,966 99,903 99,912 100,121 99,999 100,076 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 39.04% 32.14% 32.71% 23.60% 23.46% 49.80% 79.36% -
ROE 2.57% 2.36% 2.49% 2.32% 1.17% 2.16% 3.48% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 8.35 9.27 9.51 9.82 7.03 6.49 6.58 -0.25%
EPS 3.26 2.98 3.11 2.32 1.65 3.23 5.22 0.50%
DPS 2.50 2.50 2.50 3.00 0.00 0.00 0.00 -100.00%
NAPS 1.2682 1.2612 1.2514 1.00 1.413 1.4956 1.4993 0.17%
Adjusted Per Share Value based on latest NOSH - 107,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.80 4.21 4.32 4.46 3.20 2.95 2.99 -0.25%
EPS 1.48 1.35 1.41 1.05 0.75 1.47 2.37 0.50%
DPS 1.14 1.14 1.14 1.36 0.00 0.00 0.00 -100.00%
NAPS 0.5773 0.5731 0.5683 0.4541 0.6431 0.6798 0.682 0.17%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 0.78 0.68 0.69 0.68 0.00 0.00 0.00 -
P/RPS 9.34 7.33 7.26 6.92 0.00 0.00 0.00 -100.00%
P/EPS 23.93 22.82 22.19 29.34 0.00 0.00 0.00 -100.00%
EY 4.18 4.38 4.51 3.41 0.00 0.00 0.00 -100.00%
DY 3.21 3.68 3.62 4.41 0.00 0.00 0.00 -100.00%
P/NAPS 0.62 0.54 0.55 0.68 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/10/05 08/11/04 30/10/03 14/11/02 23/10/01 31/10/00 23/11/99 -
Price 0.76 0.69 0.69 0.68 0.00 0.00 0.00 -
P/RPS 9.10 7.44 7.26 6.92 0.00 0.00 0.00 -100.00%
P/EPS 23.31 23.15 22.19 29.34 0.00 0.00 0.00 -100.00%
EY 4.29 4.32 4.51 3.41 0.00 0.00 0.00 -100.00%
DY 3.29 3.62 3.62 4.41 0.00 0.00 0.00 -100.00%
P/NAPS 0.60 0.55 0.55 0.68 0.00 0.00 0.00 -100.00%

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