Highlights

[AHP] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [AHP]: AMANAH HARTA TANAH PNB
Announcement Date 22-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     55.06%    YoY -     1,998.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 31,626 31,060 30,796 29,920 29,728 30,384 34,200 -5.08%
  QoQ % 1.82% 0.86% 2.93% 0.65% -2.16% -11.16% -
  Horiz. % 92.48% 90.82% 90.05% 87.49% 86.92% 88.84% 100.00%
PBT 12,830 11,864 12,192 17,733 11,233 11,990 15,496 -11.81%
  QoQ % 8.15% -2.69% -31.25% 57.86% -6.31% -22.63% -
  Horiz. % 82.80% 76.56% 78.68% 114.44% 72.49% 77.37% 100.00%
Tax 0 0 0 -315 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 12,830 11,864 12,192 17,418 11,233 11,990 15,496 -11.81%
  QoQ % 8.15% -2.69% -30.00% 55.06% -6.31% -22.63% -
  Horiz. % 82.80% 76.56% 78.68% 112.40% 72.49% 77.37% 100.00%
NP to SH 12,830 11,864 12,192 17,418 11,233 11,990 15,496 -11.81%
  QoQ % 8.15% -2.69% -30.00% 55.06% -6.31% -22.63% -
  Horiz. % 82.80% 76.56% 78.68% 112.40% 72.49% 77.37% 100.00%
Tax Rate - % - % - % 1.78 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 18,796 19,196 18,604 12,502 18,494 18,394 18,704 0.33%
  QoQ % -2.08% 3.18% 48.81% -32.40% 0.55% -1.66% -
  Horiz. % 100.49% 102.63% 99.47% 66.84% 98.88% 98.34% 100.00%
Net Worth 279,466 281,599 278,717 281,182 272,184 275,704 273,569 1.43%
  QoQ % -0.76% 1.03% -0.88% 3.31% -1.28% 0.78% -
  Horiz. % 102.16% 102.94% 101.88% 102.78% 99.49% 100.78% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,773 11,660 - 11,439 7,920 11,880 - -
  QoQ % -33.33% 0.00% 0.00% 44.44% -33.33% 0.00% -
  Horiz. % 65.43% 98.15% 0.00% 96.30% 66.67% 100.00% -
Div Payout % 60.58 % 98.28 % - % 65.68 % 70.50 % 99.08 % - % -
  QoQ % -38.36% 0.00% 0.00% -6.84% -28.85% 0.00% -
  Horiz. % 61.14% 99.19% 0.00% 66.29% 71.15% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 279,466 281,599 278,717 281,182 272,184 275,704 273,569 1.43%
  QoQ % -0.76% 1.03% -0.88% 3.31% -1.28% 0.78% -
  Horiz. % 102.16% 102.94% 101.88% 102.78% 99.49% 100.78% 100.00%
NOSH 220,000 220,000 220,000 220,000 220,000 220,000 220,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 40.57 % 38.20 % 39.59 % 58.22 % 37.79 % 39.46 % 45.31 % -7.10%
  QoQ % 6.20% -3.51% -32.00% 54.06% -4.23% -12.91% -
  Horiz. % 89.54% 84.31% 87.38% 128.49% 83.40% 87.09% 100.00%
ROE 4.59 % 4.21 % 4.37 % 6.19 % 4.13 % 4.35 % 5.66 % -13.03%
  QoQ % 9.03% -3.66% -29.40% 49.88% -5.06% -23.14% -
  Horiz. % 81.10% 74.38% 77.21% 109.36% 72.97% 76.86% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.38 14.12 14.00 13.60 13.51 13.81 15.55 -5.08%
  QoQ % 1.84% 0.86% 2.94% 0.67% -2.17% -11.19% -
  Horiz. % 92.48% 90.80% 90.03% 87.46% 86.88% 88.81% 100.00%
EPS 5.83 5.40 5.56 7.92 5.11 5.46 7.04 -11.80%
  QoQ % 7.96% -2.88% -29.80% 54.99% -6.41% -22.44% -
  Horiz. % 82.81% 76.70% 78.98% 112.50% 72.59% 77.56% 100.00%
DPS 3.53 5.30 0.00 5.20 3.60 5.40 0.00 -
  QoQ % -33.40% 0.00% 0.00% 44.44% -33.33% 0.00% -
  Horiz. % 65.37% 98.15% 0.00% 96.30% 66.67% 100.00% -
NAPS 1.2703 1.2800 1.2669 1.2781 1.2372 1.2532 1.2435 1.43%
  QoQ % -0.76% 1.03% -0.88% 3.31% -1.28% 0.78% -
  Horiz. % 102.16% 102.94% 101.88% 102.78% 99.49% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 220,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.38 14.12 14.00 13.60 13.51 13.81 15.55 -5.08%
  QoQ % 1.84% 0.86% 2.94% 0.67% -2.17% -11.19% -
  Horiz. % 92.48% 90.80% 90.03% 87.46% 86.88% 88.81% 100.00%
EPS 5.83 5.40 5.56 7.92 5.11 5.46 7.04 -11.80%
  QoQ % 7.96% -2.88% -29.80% 54.99% -6.41% -22.44% -
  Horiz. % 82.81% 76.70% 78.98% 112.50% 72.59% 77.56% 100.00%
DPS 3.53 5.30 0.00 5.20 3.60 5.40 0.00 -
  QoQ % -33.40% 0.00% 0.00% 44.44% -33.33% 0.00% -
  Horiz. % 65.37% 98.15% 0.00% 96.30% 66.67% 100.00% -
NAPS 1.2703 1.2800 1.2669 1.2781 1.2372 1.2532 1.2435 1.43%
  QoQ % -0.76% 1.03% -0.88% 3.31% -1.28% 0.78% -
  Horiz. % 102.16% 102.94% 101.88% 102.78% 99.49% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7900 0.7450 0.7600 0.8350 0.8800 0.9600 0.9600 -
P/RPS 5.50 5.28 5.43 6.14 6.51 6.95 6.18 -7.47%
  QoQ % 4.17% -2.76% -11.56% -5.68% -6.33% 12.46% -
  Horiz. % 89.00% 85.44% 87.86% 99.35% 105.34% 112.46% 100.00%
P/EPS 13.55 13.81 13.71 10.55 17.23 17.61 13.63 -0.39%
  QoQ % -1.88% 0.73% 29.95% -38.77% -2.16% 29.20% -
  Horiz. % 99.41% 101.32% 100.59% 77.40% 126.41% 129.20% 100.00%
EY 7.38 7.24 7.29 9.48 5.80 5.68 7.34 0.36%
  QoQ % 1.93% -0.69% -23.10% 63.45% 2.11% -22.62% -
  Horiz. % 100.54% 98.64% 99.32% 129.16% 79.02% 77.38% 100.00%
DY 4.47 7.11 0.00 6.23 4.09 5.63 0.00 -
  QoQ % -37.13% 0.00% 0.00% 52.32% -27.35% 0.00% -
  Horiz. % 79.40% 126.29% 0.00% 110.66% 72.65% 100.00% -
P/NAPS 0.62 0.58 0.60 0.65 0.71 0.77 0.77 -13.44%
  QoQ % 6.90% -3.33% -7.69% -8.45% -7.79% 0.00% -
  Horiz. % 80.52% 75.32% 77.92% 84.42% 92.21% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 06/08/18 22/05/18 22/01/18 16/11/17 04/08/17 17/05/17 -
Price 0.7200 0.8000 0.7300 0.8000 0.8450 0.9400 0.9400 -
P/RPS 5.01 5.67 5.21 5.88 6.25 6.81 6.05 -11.81%
  QoQ % -11.64% 8.83% -11.39% -5.92% -8.22% 12.56% -
  Horiz. % 82.81% 93.72% 86.12% 97.19% 103.31% 112.56% 100.00%
P/EPS 12.35 14.83 13.17 10.10 16.55 17.25 13.35 -5.05%
  QoQ % -16.72% 12.60% 30.40% -38.97% -4.06% 29.21% -
  Horiz. % 92.51% 111.09% 98.65% 75.66% 123.97% 129.21% 100.00%
EY 8.10 6.74 7.59 9.90 6.04 5.80 7.49 5.35%
  QoQ % 20.18% -11.20% -23.33% 63.91% 4.14% -22.56% -
  Horiz. % 108.14% 89.99% 101.34% 132.18% 80.64% 77.44% 100.00%
DY 4.91 6.63 0.00 6.50 4.26 5.74 0.00 -
  QoQ % -25.94% 0.00% 0.00% 52.58% -25.78% 0.00% -
  Horiz. % 85.54% 115.51% 0.00% 113.24% 74.22% 100.00% -
P/NAPS 0.57 0.63 0.58 0.63 0.68 0.75 0.76 -17.44%
  QoQ % -9.52% 8.62% -7.94% -7.35% -9.33% -1.32% -
  Horiz. % 75.00% 82.89% 76.32% 82.89% 89.47% 98.68% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers