[AHP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.23%
YoY- -51.71%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,679 17,369 15,056 16,433 26,203 12,113 13,633 4.42%
PBT 10,123 10,116 7,795 9,450 19,570 5,488 7,367 5.43%
Tax 0 0 0 0 0 0 4,301 -
NP 10,123 10,116 7,795 9,450 19,570 5,488 11,668 -2.33%
-
NP to SH 10,123 10,116 7,795 9,450 19,570 5,488 11,668 -2.33%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -58.38% -
Total Cost 7,556 7,253 7,261 6,983 6,633 6,625 1,965 25.14%
-
Net Worth 155,239 152,777 149,430 149,249 146,914 132,999 133,592 2.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 7,355 6,750 3,001 - - -
Div Payout % - - 94.36% 71.43% 15.34% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 155,239 152,777 149,430 149,249 146,914 132,999 133,592 2.53%
NOSH 100,000 100,168 99,819 100,000 100,248 99,640 100,068 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 57.26% 58.24% 51.77% 57.51% 74.69% 45.31% 85.59% -
ROE 6.52% 6.62% 5.22% 6.33% 13.32% 4.13% 8.73% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.68 17.34 15.08 16.43 26.14 12.16 13.62 4.44%
EPS 10.12 10.10 7.81 9.45 19.52 5.51 11.66 -2.33%
DPS 0.00 0.00 7.35 6.75 3.00 0.00 0.00 -
NAPS 1.5524 1.5252 1.497 1.4925 1.4655 1.3348 1.335 2.54%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.04 7.90 6.84 7.47 11.91 5.51 6.20 4.42%
EPS 4.60 4.60 3.54 4.30 8.90 2.49 5.30 -2.33%
DPS 0.00 0.00 3.34 3.07 1.36 0.00 0.00 -
NAPS 0.7056 0.6944 0.6792 0.6784 0.6678 0.6045 0.6072 2.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.06 1.02 0.96 0.90 0.80 0.90 0.75 -
P/RPS 6.00 5.88 6.36 5.48 3.06 7.40 5.51 1.42%
P/EPS 10.47 10.10 12.29 9.52 4.10 16.34 6.43 8.45%
EY 9.55 9.90 8.13 10.50 24.40 6.12 15.55 -7.79%
DY 0.00 0.00 7.66 7.50 3.75 0.00 0.00 -
P/NAPS 0.68 0.67 0.64 0.60 0.55 0.67 0.56 3.28%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 09/11/11 18/11/10 17/11/09 14/11/08 14/11/07 18/10/06 -
Price 1.10 1.04 0.97 0.90 0.76 0.88 0.73 -
P/RPS 6.22 6.00 6.43 5.48 2.91 7.24 5.36 2.50%
P/EPS 10.87 10.30 12.42 9.52 3.89 15.98 6.26 9.62%
EY 9.20 9.71 8.05 10.50 25.69 6.26 15.97 -8.77%
DY 0.00 0.00 7.58 7.50 3.95 0.00 0.00 -
P/NAPS 0.71 0.68 0.65 0.60 0.52 0.66 0.55 4.34%

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