Highlights

[AHP] QoQ Quarter Result on 2018-09-30 [#3]

Stock [AHP]: AMANAH HARTA TANAH PNB
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     27.98%    YoY -     51.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 8,128 8,190 7,831 7,699 7,624 7,104 6,642 14.37%
  QoQ % -0.76% 4.58% 1.71% 0.98% 7.32% 6.96% -
  Horiz. % 122.37% 123.31% 117.90% 115.91% 114.78% 106.96% 100.00%
PBT 2,918 3,691 2,884 3,048 9,308 2,430 2,121 23.63%
  QoQ % -20.94% 27.98% -5.38% -67.25% 283.05% 14.57% -
  Horiz. % 137.58% 174.02% 135.97% 143.71% 438.85% 114.57% 100.00%
Tax -222 0 0 0 -315 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.48% -0.00% -0.00% -0.00% 100.00% - -
NP 2,696 3,691 2,884 3,048 8,993 2,430 2,121 17.29%
  QoQ % -26.96% 27.98% -5.38% -66.11% 270.08% 14.57% -
  Horiz. % 127.11% 174.02% 135.97% 143.71% 424.00% 114.57% 100.00%
NP to SH 2,696 3,691 2,884 3,048 8,993 2,430 2,121 17.29%
  QoQ % -26.96% 27.98% -5.38% -66.11% 270.08% 14.57% -
  Horiz. % 127.11% 174.02% 135.97% 143.71% 424.00% 114.57% 100.00%
Tax Rate 7.61 % - % - % - % 3.38 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.15% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 5,432 4,499 4,947 4,651 -1,369 4,674 4,521 12.98%
  QoQ % 20.74% -9.06% 6.36% 439.74% -129.29% 3.38% -
  Horiz. % 120.15% 99.51% 109.42% 102.88% -30.28% 103.38% 100.00%
Net Worth 282,172 279,466 281,599 278,717 281,182 272,184 275,704 1.55%
  QoQ % 0.97% -0.76% 1.03% -0.88% 3.31% -1.28% -
  Horiz. % 102.35% 101.36% 102.14% 101.09% 101.99% 98.72% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,556 - 5,830 - 5,500 - 5,940 6.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.37% 0.00% 98.15% 0.00% 92.59% 0.00% 100.00%
Div Payout % 243.18 % - % 202.15 % - % 61.16 % - % 280.06 % -8.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.83% 0.00% 72.18% 0.00% 21.84% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 282,172 279,466 281,599 278,717 281,182 272,184 275,704 1.55%
  QoQ % 0.97% -0.76% 1.03% -0.88% 3.31% -1.28% -
  Horiz. % 102.35% 101.36% 102.14% 101.09% 101.99% 98.72% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 33.17 % 45.07 % 36.83 % 39.59 % 117.96 % 34.21 % 31.93 % 2.57%
  QoQ % -26.40% 22.37% -6.97% -66.44% 244.81% 7.14% -
  Horiz. % 103.88% 141.15% 115.35% 123.99% 369.43% 107.14% 100.00%
ROE 0.96 % 1.32 % 1.02 % 1.09 % 3.20 % 0.89 % 0.77 % 15.79%
  QoQ % -27.27% 29.41% -6.42% -65.94% 259.55% 15.58% -
  Horiz. % 124.68% 171.43% 132.47% 141.56% 415.58% 115.58% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.69 3.72 3.56 3.50 3.47 3.23 3.02 14.25%
  QoQ % -0.81% 4.49% 1.71% 0.86% 7.43% 6.95% -
  Horiz. % 122.19% 123.18% 117.88% 115.89% 114.90% 106.95% 100.00%
EPS 1.23 1.68 1.31 1.39 4.09 1.10 0.96 17.91%
  QoQ % -26.79% 28.24% -5.76% -66.01% 271.82% 14.58% -
  Horiz. % 128.12% 175.00% 136.46% 144.79% 426.04% 114.58% 100.00%
DPS 2.98 0.00 2.65 0.00 2.50 0.00 2.70 6.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.37% 0.00% 98.15% 0.00% 92.59% 0.00% 100.00%
NAPS 1.2826 1.2703 1.2800 1.2669 1.2781 1.2372 1.2532 1.55%
  QoQ % 0.97% -0.76% 1.03% -0.88% 3.31% -1.28% -
  Horiz. % 102.35% 101.36% 102.14% 101.09% 101.99% 98.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.69 3.72 3.56 3.50 3.47 3.23 3.02 14.25%
  QoQ % -0.81% 4.49% 1.71% 0.86% 7.43% 6.95% -
  Horiz. % 122.19% 123.18% 117.88% 115.89% 114.90% 106.95% 100.00%
EPS 1.23 1.68 1.31 1.39 4.09 1.10 0.96 17.91%
  QoQ % -26.79% 28.24% -5.76% -66.01% 271.82% 14.58% -
  Horiz. % 128.12% 175.00% 136.46% 144.79% 426.04% 114.58% 100.00%
DPS 2.98 0.00 2.65 0.00 2.50 0.00 2.70 6.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.37% 0.00% 98.15% 0.00% 92.59% 0.00% 100.00%
NAPS 1.2826 1.2703 1.2800 1.2669 1.2781 1.2372 1.2532 1.55%
  QoQ % 0.97% -0.76% 1.03% -0.88% 3.31% -1.28% -
  Horiz. % 102.35% 101.36% 102.14% 101.09% 101.99% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.7800 0.7900 0.7450 0.7600 0.8350 0.8800 0.9600 -
P/RPS 21.11 21.22 20.93 21.72 24.09 27.25 31.80 -23.85%
  QoQ % -0.52% 1.39% -3.64% -9.84% -11.60% -14.31% -
  Horiz. % 66.38% 66.73% 65.82% 68.30% 75.75% 85.69% 100.00%
P/EPS 63.65 47.09 56.83 54.86 20.43 79.67 99.58 -25.74%
  QoQ % 35.17% -17.14% 3.59% 168.53% -74.36% -19.99% -
  Horiz. % 63.92% 47.29% 57.07% 55.09% 20.52% 80.01% 100.00%
EY 1.57 2.12 1.76 1.82 4.90 1.26 1.00 34.97%
  QoQ % -25.94% 20.45% -3.30% -62.86% 288.89% 26.00% -
  Horiz. % 157.00% 212.00% 176.00% 182.00% 490.00% 126.00% 100.00%
DY 3.82 0.00 3.56 0.00 2.99 0.00 2.81 22.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.94% 0.00% 126.69% 0.00% 106.41% 0.00% 100.00%
P/NAPS 0.61 0.62 0.58 0.60 0.65 0.71 0.77 -14.35%
  QoQ % -1.61% 6.90% -3.33% -7.69% -8.45% -7.79% -
  Horiz. % 79.22% 80.52% 75.32% 77.92% 84.42% 92.21% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 30/01/19 27/11/18 06/08/18 22/05/18 22/01/18 16/11/17 04/08/17 -
Price 0.7400 0.7200 0.8000 0.7300 0.8000 0.8450 0.9400 -
P/RPS 20.03 19.34 22.47 20.86 23.08 26.17 31.14 -25.43%
  QoQ % 3.57% -13.93% 7.72% -9.62% -11.81% -15.96% -
  Horiz. % 64.32% 62.11% 72.16% 66.99% 74.12% 84.04% 100.00%
P/EPS 60.39 42.92 61.03 52.69 19.57 76.50 97.50 -27.27%
  QoQ % 40.70% -29.67% 15.83% 169.24% -74.42% -21.54% -
  Horiz. % 61.94% 44.02% 62.59% 54.04% 20.07% 78.46% 100.00%
EY 1.66 2.33 1.64 1.90 5.11 1.31 1.03 37.34%
  QoQ % -28.76% 42.07% -13.68% -62.82% 290.08% 27.18% -
  Horiz. % 161.17% 226.21% 159.22% 184.47% 496.12% 127.18% 100.00%
DY 4.03 0.00 3.31 0.00 3.13 0.00 2.87 25.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.42% 0.00% 115.33% 0.00% 109.06% 0.00% 100.00%
P/NAPS 0.58 0.57 0.63 0.58 0.63 0.68 0.75 -15.71%
  QoQ % 1.75% -9.52% 8.62% -7.94% -7.35% -9.33% -
  Horiz. % 77.33% 76.00% 84.00% 77.33% 84.00% 90.67% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers