[AHB] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 2.07%
YoY- -228.76%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
TTM Result
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,817 13,882 13,727 13,025 16,400 19,415 24,665 -10.17%
PBT 1,383 1,181 1,014 -7,421 -2,531 291 717 14.82%
Tax -130 0 0 -900 0 0 0 -
NP 1,253 1,181 1,014 -8,321 -2,531 291 717 12.46%
-
NP to SH 1,253 1,181 1,014 -8,321 -2,531 291 717 12.46%
-
Tax Rate 9.40% 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 13,564 12,701 12,713 21,346 18,931 19,124 23,948 -11.27%
-
Net Worth 27,768 26,704 10,173 0 13,259 15,649 14,882 14.03%
Dividend
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 27,768 26,704 10,173 0 13,259 15,649 14,882 14.03%
NOSH 157,777 157,083 60,555 50,000 48,571 47,857 46,363 29.40%
Ratio Analysis
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.46% 8.51% 7.39% -63.88% -15.43% 1.50% 2.91% -
ROE 4.51% 4.42% 9.97% 0.00% -19.09% 1.86% 4.82% -
Per Share
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.39 8.84 22.67 26.05 33.76 40.57 53.20 -30.58%
EPS 0.79 0.75 1.67 -16.64 -5.21 0.61 1.55 -13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.17 0.168 0.00 0.273 0.327 0.321 -11.88%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.05 1.92 1.90 1.80 2.27 2.69 3.42 -10.21%
EPS 0.17 0.16 0.14 -1.15 -0.35 0.04 0.10 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0385 0.037 0.0141 0.00 0.0184 0.0217 0.0206 14.06%
Price Multiplier on Financial Quarter End Date
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.175 0.145 0.215 0.20 0.13 0.14 0.12 -
P/RPS 1.86 1.64 0.95 0.77 0.39 0.35 0.23 55.26%
P/EPS 22.04 19.29 12.84 -1.20 -2.49 23.02 7.76 24.57%
EY 4.54 5.19 7.79 -83.21 -40.08 4.34 12.89 -19.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 1.28 0.00 0.48 0.43 0.37 23.01%
Price Multiplier on Announcement Date
30/09/15 31/12/14 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/11/15 27/02/15 01/12/14 20/02/14 27/02/13 29/02/12 24/02/11 -
Price 0.22 0.215 0.16 0.275 0.15 0.17 0.16 -
P/RPS 2.34 2.43 0.71 1.06 0.44 0.42 0.30 54.09%
P/EPS 27.70 28.60 9.56 -1.65 -2.88 27.96 10.35 23.02%
EY 3.61 3.50 10.47 -60.52 -34.74 3.58 9.67 -18.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.26 0.95 0.00 0.55 0.52 0.50 21.27%

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