Highlights

[AHP] QoQ TTM 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 -     207.74%    YoY -     1,998.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 31,344 30,258 29,069 29,920 31,587 28,676 26,392 12.14%
  QoQ % 3.59% 4.09% -2.84% -5.28% 10.15% 8.65% -
  Horiz. % 118.76% 114.65% 110.14% 113.37% 119.68% 108.65% 100.00%
PBT 18,931 17,670 16,907 17,733 5,373 4,310 3,934 184.76%
  QoQ % 7.14% 4.51% -4.66% 230.04% 24.66% 9.56% -
  Horiz. % 481.22% 449.16% 429.77% 450.76% 136.58% 109.56% 100.00%
Tax -315 -315 -315 -315 287 287 287 -
  QoQ % 0.00% 0.00% 0.00% -209.76% 0.00% 0.00% -
  Horiz. % -109.76% -109.76% -109.76% -109.76% 100.00% 100.00% 100.00%
NP 18,616 17,355 16,592 17,418 5,660 4,597 4,221 168.69%
  QoQ % 7.27% 4.60% -4.74% 207.74% 23.12% 8.91% -
  Horiz. % 441.03% 411.16% 393.08% 412.65% 134.09% 108.91% 100.00%
NP to SH 18,616 17,355 16,592 17,418 5,660 4,597 4,221 168.69%
  QoQ % 7.27% 4.60% -4.74% 207.74% 23.12% 8.91% -
  Horiz. % 441.03% 411.16% 393.08% 412.65% 134.09% 108.91% 100.00%
Tax Rate 1.66 % 1.78 % 1.86 % 1.78 % -5.34 % -6.66 % -7.30 % -
  QoQ % -6.74% -4.30% 4.49% 133.33% 19.82% 8.77% -
  Horiz. % -22.74% -24.38% -25.48% -24.38% 73.15% 91.23% 100.00%
Total Cost 12,728 12,903 12,477 12,502 25,927 24,079 22,171 -30.90%
  QoQ % -1.36% 3.41% -0.20% -51.78% 7.67% 8.61% -
  Horiz. % 57.41% 58.20% 56.28% 56.39% 116.94% 108.61% 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 11,330 11,330 11,440 11,440 7,440 7,440 5,994 52.81%
  QoQ % 0.00% -0.96% 0.00% 53.76% 0.00% 24.11% -
  Horiz. % 189.00% 189.00% 190.84% 190.84% 124.11% 124.11% 100.00%
Div Payout % 60.86 % 65.28 % 68.95 % 65.68 % 131.45 % 161.84 % 142.02 % -43.13%
  QoQ % -6.77% -5.32% 4.98% -50.03% -18.78% 13.96% -
  Horiz. % 42.85% 45.97% 48.55% 46.25% 92.56% 113.96% 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 59.39 % 57.36 % 57.08 % 58.22 % 17.92 % 16.03 % 15.99 % 139.64%
  QoQ % 3.54% 0.49% -1.96% 224.89% 11.79% 0.25% -
  Horiz. % 371.42% 358.72% 356.97% 364.10% 112.07% 100.25% 100.00%
ROE 6.66 % 6.16 % 5.95 % 6.19 % 2.08 % 1.67 % 1.54 % 165.21%
  QoQ % 8.12% 3.53% -3.88% 197.60% 24.55% 8.44% -
  Horiz. % 432.47% 400.00% 386.36% 401.95% 135.06% 108.44% 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 14.25 13.75 13.21 13.60 14.36 13.03 12.00 12.13%
  QoQ % 3.64% 4.09% -2.87% -5.29% 10.21% 8.58% -
  Horiz. % 118.75% 114.58% 110.08% 113.33% 119.67% 108.58% 100.00%
EPS 8.46 7.89 7.54 7.92 2.57 2.09 1.92 168.53%
  QoQ % 7.22% 4.64% -4.80% 208.17% 22.97% 8.85% -
  Horiz. % 440.62% 410.94% 392.71% 412.50% 133.85% 108.85% 100.00%
DPS 5.15 5.15 5.20 5.20 3.38 3.38 2.72 52.99%
  QoQ % 0.00% -0.96% 0.00% 53.85% 0.00% 24.26% -
  Horiz. % 189.34% 189.34% 191.18% 191.18% 124.26% 124.26% 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 14.25 13.75 13.21 13.60 14.36 13.03 12.00 12.13%
  QoQ % 3.64% 4.09% -2.87% -5.29% 10.21% 8.58% -
  Horiz. % 118.75% 114.58% 110.08% 113.33% 119.67% 108.58% 100.00%
EPS 8.46 7.89 7.54 7.92 2.57 2.09 1.92 168.53%
  QoQ % 7.22% 4.64% -4.80% 208.17% 22.97% 8.85% -
  Horiz. % 440.62% 410.94% 392.71% 412.50% 133.85% 108.85% 100.00%
DPS 5.15 5.15 5.20 5.20 3.38 3.38 2.72 52.99%
  QoQ % 0.00% -0.96% 0.00% 53.85% 0.00% 24.26% -
  Horiz. % 189.34% 189.34% 191.18% 191.18% 124.26% 124.26% 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 5.54 5.42 5.75 6.14 6.13 7.37 8.00 -21.71%
  QoQ % 2.21% -5.74% -6.35% 0.16% -16.82% -7.88% -
  Horiz. % 69.25% 67.75% 71.88% 76.75% 76.62% 92.12% 100.00%
P/EPS 9.34 9.44 10.08 10.55 34.20 45.94 50.04 -67.31%
  QoQ % -1.06% -6.35% -4.45% -69.15% -25.56% -8.19% -
  Horiz. % 18.67% 18.86% 20.14% 21.08% 68.35% 91.81% 100.00%
EY 10.71 10.59 9.92 9.48 2.92 2.18 2.00 205.77%
  QoQ % 1.13% 6.75% 4.64% 224.66% 33.94% 9.00% -
  Horiz. % 535.50% 529.50% 496.00% 474.00% 146.00% 109.00% 100.00%
DY 6.52 6.91 6.84 6.23 3.84 3.52 2.84 73.94%
  QoQ % -5.64% 1.02% 9.79% 62.24% 9.09% 23.94% -
  Horiz. % 229.58% 243.31% 240.85% 219.37% 135.21% 123.94% 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 5.05 5.82 5.52 5.88 5.89 7.21 7.84 -25.40%
  QoQ % -13.23% 5.43% -6.12% -0.17% -18.31% -8.04% -
  Horiz. % 64.41% 74.23% 70.41% 75.00% 75.13% 91.96% 100.00%
P/EPS 8.51 10.14 9.68 10.10 32.84 44.99 48.99 -68.83%
  QoQ % -16.07% 4.75% -4.16% -69.24% -27.01% -8.16% -
  Horiz. % 17.37% 20.70% 19.76% 20.62% 67.03% 91.84% 100.00%
EY 11.75 9.86 10.33 9.90 3.04 2.22 2.04 220.98%
  QoQ % 19.17% -4.55% 4.34% 225.66% 36.94% 8.82% -
  Horiz. % 575.98% 483.33% 506.37% 485.29% 149.02% 108.82% 100.00%
DY 7.15 6.44 7.12 6.50 4.00 3.60 2.90 82.40%
  QoQ % 11.02% -9.55% 9.54% 62.50% 11.11% 24.14% -
  Horiz. % 246.55% 222.07% 245.52% 224.14% 137.93% 124.14% 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.
 


 

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