[AHB] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -41.49%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 16,730 13,352 15,902 14,852 16,840 20,580 25,722 -8.23%
PBT 1,626 1,272 874 -798 -796 208 728 17.42%
Tax 0 0 0 0 0 0 -146 -
NP 1,626 1,272 874 -798 -796 208 582 22.79%
-
NP to SH 1,626 1,272 874 -798 -796 208 662 19.67%
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% 20.05% -
Total Cost 15,104 12,080 15,028 15,650 17,636 20,372 25,140 -9.68%
-
Net Worth 27,100 10,173 4,772 13,277 15,719 15,174 14,631 13.11%
Dividend
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 27,100 10,173 4,772 13,277 15,719 15,174 14,631 13.11%
NOSH 159,411 60,555 49,659 48,636 48,072 47,272 47,971 27.13%
Ratio Analysis
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.72% 9.53% 5.50% -5.37% -4.73% 1.01% 2.26% -
ROE 6.00% 12.50% 18.31% -6.01% -5.06% 1.37% 4.52% -
Per Share
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.49 22.05 32.02 30.54 35.03 43.53 53.62 -27.82%
EPS 1.02 0.80 1.76 -1.66 -1.66 0.44 1.38 -5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.168 0.0961 0.273 0.327 0.321 0.305 -11.02%
Adjusted Per Share Value based on latest NOSH - 48,571
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.25 1.79 2.14 2.00 2.26 2.77 3.46 -8.24%
EPS 0.22 0.17 0.12 -0.11 -0.11 0.03 0.09 19.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0137 0.0064 0.0178 0.0211 0.0204 0.0197 13.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 30/09/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.145 0.215 0.20 0.13 0.14 0.12 0.12 -
P/RPS 1.38 0.98 0.62 0.43 0.40 0.28 0.22 44.34%
P/EPS 14.22 10.24 11.36 -7.92 -8.45 27.27 8.70 10.31%
EY 7.03 9.77 8.80 -12.62 -11.83 3.67 11.50 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.28 2.08 0.48 0.43 0.37 0.39 16.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/02/15 01/12/14 20/02/14 27/02/13 29/02/12 24/02/11 23/02/10 -
Price 0.215 0.16 0.275 0.15 0.17 0.16 0.16 -
P/RPS 2.05 0.73 0.86 0.49 0.49 0.37 0.30 46.83%
P/EPS 21.08 7.62 15.63 -9.14 -10.27 36.36 11.59 12.70%
EY 4.74 13.13 6.40 -10.94 -9.74 2.75 8.63 -11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.95 2.86 0.55 0.52 0.50 0.52 19.35%

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