[AHP] YoY TTM Result on 30-Jun-2006 [#2]

Announcement Date
15-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 25.14%
YoY- 238.05%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 16,181 25,799 12,096 13,515 11,264 13,315 11,953 5.17%
PBT 9,154 19,341 5,554 7,180 4,856 6,456 4,159 14.03%
Tax 0 0 0 4,263 -1,471 -1,254 -1,245 -
NP 9,154 19,341 5,554 11,443 3,385 5,202 2,914 20.99%
-
NP to SH 9,154 19,341 5,554 11,443 3,385 5,202 2,914 20.99%
-
Tax Rate 0.00% 0.00% 0.00% -59.37% 30.29% 19.42% 29.94% -
Total Cost 7,027 6,458 6,542 2,072 7,879 8,113 9,039 -4.10%
-
Net Worth 150,738 148,012 134,228 134,327 127,501 126,985 125,697 3.07%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,750 3,001 - - - - - -
Div Payout % 73.74% 15.52% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 150,738 148,012 134,228 134,327 127,501 126,985 125,697 3.07%
NOSH 100,098 100,048 99,724 99,842 99,540 99,807 100,357 -0.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 56.57% 74.97% 45.92% 84.67% 30.05% 39.07% 24.38% -
ROE 6.07% 13.07% 4.14% 8.52% 2.65% 4.10% 2.32% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 16.17 25.79 12.13 13.54 11.32 13.34 11.91 5.22%
EPS 9.14 19.33 5.57 11.46 3.40 5.21 2.90 21.06%
DPS 6.75 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5059 1.4794 1.346 1.3454 1.2809 1.2723 1.2525 3.11%
Adjusted Per Share Value based on latest NOSH - 99,842
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 7.36 11.73 5.50 6.14 5.12 6.05 5.43 5.19%
EPS 4.16 8.79 2.52 5.20 1.54 2.36 1.32 21.06%
DPS 3.07 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6852 0.6728 0.6101 0.6106 0.5796 0.5772 0.5714 3.07%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.86 0.88 0.87 0.74 0.72 0.68 0.67 -
P/RPS 5.32 3.41 7.17 5.47 6.36 5.10 5.63 -0.93%
P/EPS 9.40 4.55 15.62 6.46 21.17 13.05 23.07 -13.88%
EY 10.63 21.97 6.40 15.49 4.72 7.66 4.33 16.13%
DY 7.85 3.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.65 0.55 0.56 0.53 0.53 1.21%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 03/08/09 06/08/08 02/08/07 15/09/06 05/08/05 05/08/04 25/07/03 -
Price 0.88 0.85 0.90 0.73 0.81 0.68 0.68 -
P/RPS 5.44 3.30 7.42 5.39 7.16 5.10 5.71 -0.80%
P/EPS 9.62 4.40 16.16 6.37 23.82 13.05 23.42 -13.77%
EY 10.39 22.74 6.19 15.70 4.20 7.66 4.27 15.95%
DY 7.67 3.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.67 0.54 0.63 0.53 0.54 1.19%

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