[AHP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.73%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 26,203 12,113 13,633 11,320 12,358 12,758 13,877 11.16%
PBT 19,570 5,488 7,367 4,941 5,539 5,640 5,570 23.27%
Tax 0 0 4,301 -1,159 -1,265 -1,188 -1,657 -
NP 19,570 5,488 11,668 3,782 4,274 4,452 3,913 30.73%
-
NP to SH 19,570 5,488 11,668 3,782 4,274 4,452 3,913 30.73%
-
Tax Rate 0.00% 0.00% -58.38% 23.46% 22.84% 21.06% 29.75% -
Total Cost 6,633 6,625 1,965 7,538 8,084 8,306 9,964 -6.55%
-
Net Worth 146,914 132,999 133,592 126,407 125,968 124,926 107,999 5.25%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,001 - - - - - - -
Div Payout % 15.34% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 146,914 132,999 133,592 126,407 125,968 124,926 107,999 5.25%
NOSH 100,248 99,640 100,068 99,674 99,879 99,829 107,999 -1.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 74.69% 45.31% 85.59% 33.41% 34.58% 34.90% 28.20% -
ROE 13.32% 4.13% 8.73% 2.99% 3.39% 3.56% 3.62% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.14 12.16 13.62 11.36 12.37 12.78 12.85 12.55%
EPS 19.52 5.51 11.66 3.79 4.28 4.46 3.62 32.38%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4655 1.3348 1.335 1.2682 1.2612 1.2514 1.00 6.57%
Adjusted Per Share Value based on latest NOSH - 99,674
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 11.91 5.51 6.20 5.15 5.62 5.80 6.31 11.15%
EPS 8.90 2.49 5.30 1.72 1.94 2.02 1.78 30.73%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6678 0.6045 0.6072 0.5746 0.5726 0.5678 0.4909 5.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.80 0.90 0.75 0.78 0.68 0.69 0.68 -
P/RPS 3.06 7.40 5.51 6.87 5.50 5.40 5.29 -8.71%
P/EPS 4.10 16.34 6.43 20.56 15.89 15.47 18.77 -22.37%
EY 24.40 6.12 15.55 4.86 6.29 6.46 5.33 28.82%
DY 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.56 0.62 0.54 0.55 0.68 -3.47%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 14/11/07 18/10/06 28/10/05 08/11/04 30/10/03 14/11/02 -
Price 0.76 0.88 0.73 0.76 0.69 0.69 0.68 -
P/RPS 2.91 7.24 5.36 6.69 5.58 5.40 5.29 -9.47%
P/EPS 3.89 15.98 6.26 20.03 16.12 15.47 18.77 -23.05%
EY 25.69 6.26 15.97 4.99 6.20 6.46 5.33 29.93%
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.66 0.55 0.60 0.55 0.55 0.68 -4.36%

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