[AHB] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 92.51%
YoY- 209.52%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 7,649 8,365 6,676 7,951 7,426 8,420 10,290 -6.05%
PBT 763 813 636 437 -399 -398 104 52.11%
Tax 0 0 0 0 0 0 0 -
NP 763 813 636 437 -399 -398 104 52.11%
-
NP to SH 763 813 636 437 -399 -398 104 52.11%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 6,886 7,552 6,040 7,514 7,825 8,818 10,186 -7.91%
-
Net Worth 27,976 27,100 10,173 4,772 13,277 15,719 15,174 13.74%
Dividend
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 27,976 27,100 10,173 4,772 13,277 15,719 15,174 13.74%
NOSH 158,958 159,411 60,555 49,659 48,636 48,072 47,272 29.08%
Ratio Analysis
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.98% 9.72% 9.53% 5.50% -5.37% -4.73% 1.01% -
ROE 2.73% 3.00% 6.25% 9.16% -3.01% -2.53% 0.69% -
Per Share
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.81 5.25 11.02 16.01 15.27 17.52 21.77 -27.22%
EPS 0.48 0.51 0.40 0.88 -0.83 -0.83 0.22 17.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.17 0.168 0.0961 0.273 0.327 0.321 -11.88%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.06 1.16 0.92 1.10 1.03 1.17 1.43 -6.10%
EPS 0.11 0.11 0.09 0.06 -0.06 -0.06 0.01 65.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0375 0.0141 0.0066 0.0184 0.0218 0.021 13.73%
Price Multiplier on Financial Quarter End Date
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.175 0.145 0.215 0.20 0.13 0.14 0.12 -
P/RPS 3.64 2.76 1.95 1.25 0.85 0.80 0.55 48.85%
P/EPS 36.46 28.43 20.47 22.73 -15.85 -16.91 54.55 -8.13%
EY 2.74 3.52 4.89 4.40 -6.31 -5.91 1.83 8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 1.28 2.08 0.48 0.43 0.37 23.01%
Price Multiplier on Announcement Date
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/11/15 27/02/15 01/12/14 20/02/14 27/02/13 29/02/12 24/02/11 -
Price 0.22 0.215 0.16 0.275 0.15 0.17 0.16 -
P/RPS 4.57 4.10 1.45 1.72 0.98 0.97 0.74 46.70%
P/EPS 45.83 42.16 15.23 31.25 -18.28 -20.53 72.73 -9.26%
EY 2.18 2.37 6.56 3.20 -5.47 -4.87 1.38 10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.26 0.95 2.86 0.55 0.52 0.50 21.27%

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