[AHP] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 172.5%
YoY- 126.56%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 15,612 25,151 13,612 11,265 12,224 12,586 11,892 4.63%
PBT 8,751 18,663 7,212 4,878 5,629 5,691 4,909 10.10%
Tax 0 0 0 4,019 -1,702 -1,679 -1,189 -
NP 8,751 18,663 7,212 8,897 3,927 4,012 3,720 15.30%
-
NP to SH 8,751 18,663 7,212 8,897 3,927 4,012 3,720 15.30%
-
Tax Rate 0.00% 0.00% 0.00% -82.39% 30.24% 29.50% 24.22% -
Total Cost 6,861 6,488 6,400 2,368 8,297 8,574 8,172 -2.86%
-
Net Worth 150,097 147,853 134,707 132,405 127,005 126,633 126,258 2.92%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,500 6,000 5,501 4,998 4,997 5,002 5,498 2.82%
Div Payout % 74.29% 32.15% 76.28% 56.18% 127.26% 124.69% 147.81% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 150,097 147,853 134,707 132,405 127,005 126,633 126,258 2.92%
NOSH 100,011 100,016 100,027 99,966 99,949 100,049 99,975 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 56.05% 74.20% 52.98% 78.98% 32.13% 31.88% 31.28% -
ROE 5.83% 12.62% 5.35% 6.72% 3.09% 3.17% 2.95% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.61 25.15 13.61 11.27 12.23 12.58 11.89 4.63%
EPS 8.75 18.66 7.21 8.90 3.93 4.01 3.72 15.30%
DPS 6.50 6.00 5.50 5.00 5.00 5.00 5.50 2.82%
NAPS 1.5008 1.4783 1.3467 1.3245 1.2707 1.2657 1.2629 2.91%
Adjusted Per Share Value based on latest NOSH - 100,035
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.10 11.43 6.19 5.12 5.56 5.72 5.41 4.63%
EPS 3.98 8.48 3.28 4.04 1.79 1.82 1.69 15.33%
DPS 2.95 2.73 2.50 2.27 2.27 2.27 2.50 2.79%
NAPS 0.6823 0.6721 0.6123 0.6018 0.5773 0.5756 0.5739 2.92%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.73 0.86 0.75 0.74 0.67 0.64 0.67 -
P/RPS 4.68 3.42 5.51 6.57 5.48 5.09 5.63 -3.03%
P/EPS 8.34 4.61 10.40 8.31 17.05 15.96 18.01 -12.03%
EY 11.99 21.70 9.61 12.03 5.86 6.27 5.55 13.68%
DY 8.90 6.98 7.33 6.76 7.46 7.81 8.21 1.35%
P/NAPS 0.49 0.58 0.56 0.56 0.53 0.51 0.53 -1.29%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 04/02/09 04/02/08 02/02/07 27/01/06 28/01/05 30/01/04 28/01/03 -
Price 0.75 0.81 0.80 0.75 0.71 0.65 0.65 -
P/RPS 4.80 3.22 5.88 6.66 5.81 5.17 5.46 -2.12%
P/EPS 8.57 4.34 11.10 8.43 18.07 16.21 17.47 -11.18%
EY 11.67 23.04 9.01 11.87 5.53 6.17 5.72 12.60%
DY 8.67 7.41 6.88 6.67 7.04 7.69 8.46 0.40%
P/NAPS 0.50 0.55 0.59 0.57 0.56 0.51 0.51 -0.32%

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