[AHP] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.05%
YoY- 7.68%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 25,152 13,610 11,263 12,225 12,600 13,436 11,414 14.06%
PBT 18,664 7,209 4,878 5,629 5,691 4,908 4,416 27.13%
Tax 0 -3 3,587 -1,310 -1,680 -1,246 -1,169 -
NP 18,664 7,206 8,465 4,319 4,011 3,662 3,247 33.82%
-
NP to SH 18,664 7,206 8,465 4,319 4,011 3,662 3,247 33.82%
-
Tax Rate 0.00% 0.04% -73.53% 23.27% 29.52% 25.39% 26.47% -
Total Cost 6,488 6,404 2,798 7,906 8,589 9,774 8,167 -3.76%
-
Net Worth 147,788 134,669 132,497 126,936 127,132 99,999 137,786 1.17%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 147,788 134,669 132,497 126,936 127,132 99,999 137,786 1.17%
NOSH 99,972 100,000 100,035 99,894 100,444 99,999 99,895 0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 74.20% 52.95% 75.16% 35.33% 31.83% 27.26% 28.45% -
ROE 12.63% 5.35% 6.39% 3.40% 3.15% 3.66% 2.36% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 25.16 13.61 11.26 12.24 12.54 13.44 11.43 14.04%
EPS 18.67 7.21 8.46 4.32 3.99 3.66 3.25 33.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4783 1.3467 1.3245 1.2707 1.2657 1.00 1.3793 1.16%
Adjusted Per Share Value based on latest NOSH - 99,894
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.43 6.19 5.12 5.56 5.73 6.11 5.19 14.05%
EPS 8.48 3.28 3.85 1.96 1.82 1.66 1.48 33.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6718 0.6121 0.6023 0.577 0.5779 0.4545 0.6263 1.17%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.86 0.75 0.74 0.67 0.64 0.67 0.00 -
P/RPS 3.42 5.51 6.57 5.47 5.10 4.99 0.00 -
P/EPS 4.61 10.41 8.74 15.50 16.03 18.30 0.00 -
EY 21.71 9.61 11.44 6.45 6.24 5.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.56 0.53 0.51 0.67 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 04/02/08 02/02/07 27/01/06 28/01/05 30/01/04 28/01/03 24/01/02 -
Price 0.81 0.80 0.75 0.71 0.65 0.65 0.00 -
P/RPS 3.22 5.88 6.66 5.80 5.18 4.84 0.00 -
P/EPS 4.34 11.10 8.86 16.42 16.28 17.75 0.00 -
EY 23.05 9.01 11.28 6.09 6.14 5.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.57 0.56 0.51 0.65 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