[AHB] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 124.11%
YoY- 116.92%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,005 4,360 3,850 3,403 4,390 4,564 6,533 -9.31%
PBT 377 436 210 34 -201 51 268 7.05%
Tax 0 0 0 0 0 0 -73 -
NP 377 436 210 34 -201 51 195 14.08%
-
NP to SH 377 436 210 34 -201 51 211 12.30%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 0.00% 27.24% -
Total Cost 3,628 3,924 3,640 3,369 4,591 4,513 6,338 -10.55%
-
Net Worth 26,704 10,173 4,805 13,259 15,649 14,882 14,626 12.78%
Dividend
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 26,704 10,173 4,805 13,259 15,649 14,882 14,626 12.78%
NOSH 157,083 60,555 50,000 48,571 47,857 46,363 47,954 26.76%
Ratio Analysis
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.41% 10.00% 5.45% 1.00% -4.58% 1.12% 2.98% -
ROE 1.41% 4.29% 4.37% 0.26% -1.28% 0.34% 1.44% -
Per Share
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.55 7.20 7.70 7.01 9.17 9.84 13.62 -28.45%
EPS 0.24 0.72 0.42 0.07 -0.42 0.11 0.44 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.168 0.0961 0.273 0.327 0.321 0.305 -11.02%
Adjusted Per Share Value based on latest NOSH - 48,571
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.55 0.60 0.53 0.47 0.61 0.63 0.90 -9.37%
EPS 0.05 0.06 0.03 0.00 -0.03 0.01 0.03 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.0141 0.0067 0.0184 0.0217 0.0206 0.0203 12.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 30/09/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.145 0.215 0.20 0.13 0.14 0.12 0.12 -
P/RPS 5.69 2.99 2.60 1.86 1.53 1.22 0.88 45.22%
P/EPS 60.42 29.86 47.62 185.71 -33.33 109.09 27.27 17.23%
EY 1.66 3.35 2.10 0.54 -3.00 0.92 3.67 -14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.28 2.08 0.48 0.43 0.37 0.39 16.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/02/15 01/12/14 20/02/14 27/02/13 29/02/12 24/02/11 23/02/10 -
Price 0.215 0.16 0.275 0.15 0.17 0.16 0.16 -
P/RPS 8.43 2.22 3.57 2.14 1.85 1.63 1.17 48.40%
P/EPS 89.58 22.22 65.48 214.29 -40.48 145.45 36.36 19.74%
EY 1.12 4.50 1.53 0.47 -2.47 0.69 2.75 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.95 2.86 0.55 0.52 0.50 0.52 19.35%

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