[AHP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
31-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -9.91%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 13,610 11,263 12,225 12,600 13,436 11,414 8,745 7.64%
PBT 7,209 4,878 5,629 5,691 4,908 4,416 3,549 12.53%
Tax -3 3,587 -1,310 -1,680 -1,246 -1,169 -321 -54.08%
NP 7,206 8,465 4,319 4,011 3,662 3,247 3,228 14.31%
-
NP to SH 7,206 8,465 4,319 4,011 3,662 3,247 2,391 20.17%
-
Tax Rate 0.04% -73.53% 23.27% 29.52% 25.39% 26.47% 9.04% -
Total Cost 6,404 2,798 7,906 8,589 9,774 8,167 5,517 2.51%
-
Net Worth 134,669 132,497 126,936 127,132 99,999 137,786 146,016 -1.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 3,285 -
Div Payout % - - - - - - 137.41% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 134,669 132,497 126,936 127,132 99,999 137,786 146,016 -1.33%
NOSH 100,000 100,035 99,894 100,444 99,999 99,895 99,642 0.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 52.95% 75.16% 35.33% 31.83% 27.26% 28.45% 36.91% -
ROE 5.35% 6.39% 3.40% 3.15% 3.66% 2.36% 1.64% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.61 11.26 12.24 12.54 13.44 11.43 8.78 7.57%
EPS 7.21 8.46 4.32 3.99 3.66 3.25 2.40 20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.30 -
NAPS 1.3467 1.3245 1.2707 1.2657 1.00 1.3793 1.4654 -1.39%
Adjusted Per Share Value based on latest NOSH - 100,444
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.19 5.12 5.56 5.73 6.11 5.19 3.98 7.63%
EPS 3.28 3.85 1.96 1.82 1.66 1.48 1.09 20.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
NAPS 0.6121 0.6023 0.577 0.5779 0.4545 0.6263 0.6637 -1.33%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.75 0.74 0.67 0.64 0.67 0.00 0.00 -
P/RPS 5.51 6.57 5.47 5.10 4.99 0.00 0.00 -
P/EPS 10.41 8.74 15.50 16.03 18.30 0.00 0.00 -
EY 9.61 11.44 6.45 6.24 5.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.53 0.51 0.67 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 02/02/07 27/01/06 28/01/05 30/01/04 28/01/03 24/01/02 23/01/01 -
Price 0.80 0.75 0.71 0.65 0.65 0.00 0.00 -
P/RPS 5.88 6.66 5.80 5.18 4.84 0.00 0.00 -
P/EPS 11.10 8.86 16.42 16.28 17.75 0.00 0.00 -
EY 9.01 11.28 6.09 6.14 5.63 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.56 0.51 0.65 0.00 0.00 -

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