[AHP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 44.78%
YoY- 151.39%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 13,644 11,548 10,965 14,325 12,406 12,417 8,804 7.57%
PBT 7,273 5,128 4,453 7,462 3,523 5,643 2,084 23.14%
Tax 0 4,016 -1,415 -1,655 -1,213 -1,306 -307 -
NP 7,273 9,144 3,038 5,807 2,310 4,337 1,777 26.46%
-
NP to SH 7,273 9,144 3,038 5,807 2,310 4,337 940 40.61%
-
Tax Rate 0.00% -78.32% 31.78% 22.18% 34.43% 23.14% 14.73% -
Total Cost 6,371 2,404 7,927 8,518 10,096 8,080 7,027 -1.61%
-
Net Worth 132,881 131,370 126,180 126,905 126,019 99,523 141,978 -1.09%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - 3,285 -
Div Payout % - - - - - - 349.52% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 132,881 131,370 126,180 126,905 126,019 99,523 141,978 -1.09%
NOSH 99,798 100,000 100,135 100,099 98,260 99,523 99,591 0.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 53.31% 79.18% 27.71% 40.54% 18.62% 34.93% 20.18% -
ROE 5.47% 6.96% 2.41% 4.58% 1.83% 4.36% 0.66% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.67 11.55 10.95 14.31 12.63 12.48 8.84 7.53%
EPS 7.29 9.14 3.03 5.80 2.35 4.36 0.94 40.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.30 -
NAPS 1.3315 1.3137 1.2601 1.2678 1.2825 1.00 1.4256 -1.13%
Adjusted Per Share Value based on latest NOSH - 100,099
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.20 5.25 4.98 6.51 5.64 5.64 4.00 7.57%
EPS 3.31 4.16 1.38 2.64 1.05 1.97 0.43 40.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
NAPS 0.604 0.5971 0.5735 0.5768 0.5728 0.4524 0.6454 -1.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.80 0.71 0.73 0.68 0.64 0.00 0.00 -
P/RPS 5.85 6.15 6.67 4.75 5.07 0.00 0.00 -
P/EPS 10.98 7.76 24.06 11.72 27.22 0.00 0.00 -
EY 9.11 12.88 4.16 8.53 3.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.58 0.54 0.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 10/05/06 10/05/05 30/04/04 13/05/03 15/04/02 17/04/01 -
Price 0.84 0.74 0.73 0.67 0.65 0.00 0.00 -
P/RPS 6.14 6.41 6.67 4.68 5.15 0.00 0.00 -
P/EPS 11.53 8.09 24.06 11.55 27.65 0.00 0.00 -
EY 8.68 12.36 4.16 8.66 3.62 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.58 0.53 0.51 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