Highlights

[AHP] QoQ 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 -     270.08%    YoY -     425.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 8,190 7,831 7,699 7,624 7,104 6,642 8,550 -2.82%
  QoQ % 4.58% 1.71% 0.98% 7.32% 6.96% -22.32% -
  Horiz. % 95.79% 91.59% 90.05% 89.17% 83.09% 77.68% 100.00%
PBT 3,691 2,884 3,048 9,308 2,430 2,121 3,874 -3.17%
  QoQ % 27.98% -5.38% -67.25% 283.05% 14.57% -45.25% -
  Horiz. % 95.28% 74.45% 78.68% 240.27% 62.73% 54.75% 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 3,691 2,884 3,048 8,993 2,430 2,121 3,874 -3.17%
  QoQ % 27.98% -5.38% -66.11% 270.08% 14.57% -45.25% -
  Horiz. % 95.28% 74.45% 78.68% 232.14% 62.73% 54.75% 100.00%
NP to SH 3,691 2,884 3,048 8,993 2,430 2,121 3,874 -3.17%
  QoQ % 27.98% -5.38% -66.11% 270.08% 14.57% -45.25% -
  Horiz. % 95.28% 74.45% 78.68% 232.14% 62.73% 54.75% 100.00%
Tax Rate - % - % - % 3.38 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 4,499 4,947 4,651 -1,369 4,674 4,521 4,676 -2.54%
  QoQ % -9.06% 6.36% 439.74% -129.29% 3.38% -3.31% -
  Horiz. % 96.21% 105.80% 99.47% -29.28% 99.96% 96.69% 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 - 5,830 - 5,500 - 5,940 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.15% 0.00% 92.59% 0.00% 100.00% -
Div Payout % - % 202.15 % - % 61.16 % - % 280.06 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.18% 0.00% 21.84% 0.00% 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 45.07 % 36.83 % 39.59 % 117.96 % 34.21 % 31.93 % 45.31 % -0.35%
  QoQ % 22.37% -6.97% -66.44% 244.81% 7.14% -29.53% -
  Horiz. % 99.47% 81.28% 87.38% 260.34% 75.50% 70.47% 100.00%
ROE 1.32 % 1.02 % 1.09 % 3.20 % 0.89 % 0.77 % 1.42 % -4.75%
  QoQ % 29.41% -6.42% -65.94% 259.55% 15.58% -45.77% -
  Horiz. % 92.96% 71.83% 76.76% 225.35% 62.68% 54.23% 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 3.72 3.56 3.50 3.47 3.23 3.02 3.89 -2.93%
  QoQ % 4.49% 1.71% 0.86% 7.43% 6.95% -22.37% -
  Horiz. % 95.63% 91.52% 89.97% 89.20% 83.03% 77.63% 100.00%
EPS 1.68 1.31 1.39 4.09 1.10 0.96 1.76 -3.05%
  QoQ % 28.24% -5.76% -66.01% 271.82% 14.58% -45.45% -
  Horiz. % 95.45% 74.43% 78.98% 232.39% 62.50% 54.55% 100.00%
DPS 0.00 2.65 0.00 2.50 0.00 2.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.15% 0.00% 92.59% 0.00% 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 3.72 3.56 3.50 3.47 3.23 3.02 3.89 -2.93%
  QoQ % 4.49% 1.71% 0.86% 7.43% 6.95% -22.37% -
  Horiz. % 95.63% 91.52% 89.97% 89.20% 83.03% 77.63% 100.00%
EPS 1.68 1.31 1.39 4.09 1.10 0.96 1.76 -3.05%
  QoQ % 28.24% -5.76% -66.01% 271.82% 14.58% -45.45% -
  Horiz. % 95.45% 74.43% 78.98% 232.39% 62.50% 54.55% 100.00%
DPS 0.00 2.65 0.00 2.50 0.00 2.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.15% 0.00% 92.59% 0.00% 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 21.22 20.93 21.72 24.09 27.25 31.80 24.70 -9.62%
  QoQ % 1.39% -3.64% -9.84% -11.60% -14.31% 28.74% -
  Horiz. % 85.91% 84.74% 87.94% 97.53% 110.32% 128.74% 100.00%
P/EPS 47.09 56.83 54.86 20.43 79.67 99.58 54.52 -9.30%
  QoQ % -17.14% 3.59% 168.53% -74.36% -19.99% 82.65% -
  Horiz. % 86.37% 104.24% 100.62% 37.47% 146.13% 182.65% 100.00%
EY 2.12 1.76 1.82 4.90 1.26 1.00 1.83 10.29%
  QoQ % 20.45% -3.30% -62.86% 288.89% 26.00% -45.36% -
  Horiz. % 115.85% 96.17% 99.45% 267.76% 68.85% 54.64% 100.00%
DY 0.00 3.56 0.00 2.99 0.00 2.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.69% 0.00% 106.41% 0.00% 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 19.34 22.47 20.86 23.08 26.17 31.14 24.19 -13.85%
  QoQ % -13.93% 7.72% -9.62% -11.81% -15.96% 28.73% -
  Horiz. % 79.95% 92.89% 86.23% 95.41% 108.19% 128.73% 100.00%
P/EPS 42.92 61.03 52.69 19.57 76.50 97.50 53.38 -13.52%
  QoQ % -29.67% 15.83% 169.24% -74.42% -21.54% 82.65% -
  Horiz. % 80.40% 114.33% 98.71% 36.66% 143.31% 182.65% 100.00%
EY 2.33 1.64 1.90 5.11 1.31 1.03 1.87 15.78%
  QoQ % 42.07% -13.68% -62.82% 290.08% 27.18% -44.92% -
  Horiz. % 124.60% 87.70% 101.60% 273.26% 70.05% 55.08% 100.00%
DY 0.00 3.31 0.00 3.13 0.00 2.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.33% 0.00% 109.06% 0.00% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers