Highlights

[AHP] QoQ TTM Result on 2018-12-31 [#4]

Stock [AHP]: AMANAH HARTA TANAH PNB
Announcement Date 30-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -33.83%    YoY -     -29.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 31,848 31,344 30,258 29,069 29,920 31,587 28,676 7.22%
  QoQ % 1.61% 3.59% 4.09% -2.84% -5.28% 10.15% -
  Horiz. % 111.06% 109.30% 105.52% 101.37% 104.34% 110.15% 100.00%
PBT 12,541 18,931 17,670 16,907 17,733 5,373 4,310 103.42%
  QoQ % -33.75% 7.14% 4.51% -4.66% 230.04% 24.66% -
  Horiz. % 290.97% 439.23% 409.98% 392.27% 411.44% 124.66% 100.00%
Tax -222 -315 -315 -315 -315 287 287 -
  QoQ % 29.52% 0.00% 0.00% 0.00% -209.76% 0.00% -
  Horiz. % -77.35% -109.76% -109.76% -109.76% -109.76% 100.00% 100.00%
NP 12,319 18,616 17,355 16,592 17,418 5,660 4,597 92.58%
  QoQ % -33.83% 7.27% 4.60% -4.74% 207.74% 23.12% -
  Horiz. % 267.98% 404.96% 377.53% 360.93% 378.90% 123.12% 100.00%
NP to SH 12,319 18,616 17,355 16,592 17,418 5,660 4,597 92.58%
  QoQ % -33.83% 7.27% 4.60% -4.74% 207.74% 23.12% -
  Horiz. % 267.98% 404.96% 377.53% 360.93% 378.90% 123.12% 100.00%
Tax Rate 1.77 % 1.66 % 1.78 % 1.86 % 1.78 % -5.34 % -6.66 % -
  QoQ % 6.63% -6.74% -4.30% 4.49% 133.33% 19.82% -
  Horiz. % -26.58% -24.92% -26.73% -27.93% -26.73% 80.18% 100.00%
Total Cost 19,529 12,728 12,903 12,477 12,502 25,927 24,079 -13.00%
  QoQ % 53.43% -1.36% 3.41% -0.20% -51.78% 7.67% -
  Horiz. % 81.10% 52.86% 53.59% 51.82% 51.92% 107.67% 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 12,386 11,330 11,330 11,440 11,440 7,440 7,440 40.34%
  QoQ % 9.32% 0.00% -0.96% 0.00% 53.76% 0.00% -
  Horiz. % 166.48% 152.28% 152.28% 153.76% 153.76% 100.00% 100.00%
Div Payout % 100.54 % 60.86 % 65.28 % 68.95 % 65.68 % 131.45 % 161.84 % -27.13%
  QoQ % 65.20% -6.77% -5.32% 4.98% -50.03% -18.78% -
  Horiz. % 62.12% 37.61% 40.34% 42.60% 40.58% 81.22% 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 38.68 % 59.39 % 57.36 % 57.08 % 58.22 % 17.92 % 16.03 % 79.61%
  QoQ % -34.87% 3.54% 0.49% -1.96% 224.89% 11.79% -
  Horiz. % 241.30% 370.49% 357.83% 356.08% 363.19% 111.79% 100.00%
ROE 4.37 % 6.66 % 6.16 % 5.95 % 6.19 % 2.08 % 1.67 % 89.56%
  QoQ % -34.38% 8.12% 3.53% -3.88% 197.60% 24.55% -
  Horiz. % 261.68% 398.80% 368.86% 356.29% 370.66% 124.55% 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 14.48 14.25 13.75 13.21 13.60 14.36 13.03 7.27%
  QoQ % 1.61% 3.64% 4.09% -2.87% -5.29% 10.21% -
  Horiz. % 111.13% 109.36% 105.53% 101.38% 104.37% 110.21% 100.00%
EPS 5.60 8.46 7.89 7.54 7.92 2.57 2.09 92.57%
  QoQ % -33.81% 7.22% 4.64% -4.80% 208.17% 22.97% -
  Horiz. % 267.94% 404.78% 377.51% 360.77% 378.95% 122.97% 100.00%
DPS 5.63 5.15 5.15 5.20 5.20 3.38 3.38 40.39%
  QoQ % 9.32% 0.00% -0.96% 0.00% 53.85% 0.00% -
  Horiz. % 166.57% 152.37% 152.37% 153.85% 153.85% 100.00% 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 14.48 14.25 13.75 13.21 13.60 14.36 13.03 7.27%
  QoQ % 1.61% 3.64% 4.09% -2.87% -5.29% 10.21% -
  Horiz. % 111.13% 109.36% 105.53% 101.38% 104.37% 110.21% 100.00%
EPS 5.60 8.46 7.89 7.54 7.92 2.57 2.09 92.57%
  QoQ % -33.81% 7.22% 4.64% -4.80% 208.17% 22.97% -
  Horiz. % 267.94% 404.78% 377.51% 360.77% 378.95% 122.97% 100.00%
DPS 5.63 5.15 5.15 5.20 5.20 3.38 3.38 40.39%
  QoQ % 9.32% 0.00% -0.96% 0.00% 53.85% 0.00% -
  Horiz. % 166.57% 152.37% 152.37% 153.85% 153.85% 100.00% 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 5.39 5.54 5.42 5.75 6.14 6.13 7.37 -18.78%
  QoQ % -2.71% 2.21% -5.74% -6.35% 0.16% -16.82% -
  Horiz. % 73.13% 75.17% 73.54% 78.02% 83.31% 83.18% 100.00%
P/EPS 13.93 9.34 9.44 10.08 10.55 34.20 45.94 -54.77%
  QoQ % 49.14% -1.06% -6.35% -4.45% -69.15% -25.56% -
  Horiz. % 30.32% 20.33% 20.55% 21.94% 22.96% 74.44% 100.00%
EY 7.18 10.71 10.59 9.92 9.48 2.92 2.18 120.89%
  QoQ % -32.96% 1.13% 6.75% 4.64% 224.66% 33.94% -
  Horiz. % 329.36% 491.28% 485.78% 455.05% 434.86% 133.94% 100.00%
DY 7.22 6.52 6.91 6.84 6.23 3.84 3.52 61.22%
  QoQ % 10.74% -5.64% 1.02% 9.79% 62.24% 9.09% -
  Horiz. % 205.11% 185.23% 196.31% 194.32% 176.99% 109.09% 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 5.11 5.05 5.82 5.52 5.88 5.89 7.21 -20.46%
  QoQ % 1.19% -13.23% 5.43% -6.12% -0.17% -18.31% -
  Horiz. % 70.87% 70.04% 80.72% 76.56% 81.55% 81.69% 100.00%
P/EPS 13.22 8.51 10.14 9.68 10.10 32.84 44.99 -55.70%
  QoQ % 55.35% -16.07% 4.75% -4.16% -69.24% -27.01% -
  Horiz. % 29.38% 18.92% 22.54% 21.52% 22.45% 72.99% 100.00%
EY 7.57 11.75 9.86 10.33 9.90 3.04 2.22 126.04%
  QoQ % -35.57% 19.17% -4.55% 4.34% 225.66% 36.94% -
  Horiz. % 340.99% 529.28% 444.14% 465.32% 445.95% 136.94% 100.00%
DY 7.61 7.15 6.44 7.12 6.50 4.00 3.60 64.49%
  QoQ % 6.43% 11.02% -9.55% 9.54% 62.50% 11.11% -
  Horiz. % 211.39% 198.61% 178.89% 197.78% 180.56% 111.11% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers