Highlights

[AHP] YoY Annual (Unaudited) 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 YoY -     -29.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 31,848 29,920 21,147 13,681 14,469 13,822 17,939 10.03%
  YoY % 6.44% 41.49% 54.57% -5.45% 4.68% -22.95% -
  Horiz. % 177.53% 166.79% 117.88% 76.26% 80.66% 77.05% 100.00%
PBT 12,241 17,733 543 12,768 5,838 5,961 10,324 2.88%
  YoY % -30.97% 3,165.75% -95.75% 118.71% -2.06% -42.26% -
  Horiz. % 118.57% 171.76% 5.26% 123.67% 56.55% 57.74% 100.00%
Tax 78 -315 287 -463 -1,951 0 0 -
  YoY % 124.76% -209.76% 161.99% 76.27% 0.00% 0.00% -
  Horiz. % -4.00% 16.15% -14.71% 23.73% 100.00% - -
NP 12,319 17,418 830 12,305 3,887 5,961 10,324 2.99%
  YoY % -29.27% 1,998.55% -93.25% 216.57% -34.79% -42.26% -
  Horiz. % 119.32% 168.71% 8.04% 119.19% 37.65% 57.74% 100.00%
NP to SH 12,319 17,418 830 12,305 3,887 5,961 10,324 2.99%
  YoY % -29.27% 1,998.55% -93.25% 216.57% -34.79% -42.26% -
  Horiz. % 119.32% 168.71% 8.04% 119.19% 37.65% 57.74% 100.00%
Tax Rate -0.64 % 1.78 % -52.85 % 3.63 % 33.42 % - % - % -
  YoY % -135.96% 103.37% -1,555.92% -89.14% 0.00% 0.00% -
  Horiz. % -1.92% 5.33% -158.14% 10.86% 100.00% - -
Total Cost 19,529 12,502 20,317 1,376 10,582 7,861 7,615 16.99%
  YoY % 56.21% -38.47% 1,376.53% -87.00% 34.61% 3.23% -
  Horiz. % 256.45% 164.18% 266.80% 18.07% 138.96% 103.23% 100.00%
Net Worth 282,172 281,182 153,880 159,549 154,439 157,949 156,389 10.33%
  YoY % 0.35% 82.73% -3.55% 3.31% -2.22% 1.00% -
  Horiz. % 180.43% 179.80% 98.40% 102.02% 98.75% 101.00% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 12,386 11,439 4,500 7,000 7,400 7,400 7,400 8.96%
  YoY % 8.27% 154.22% -35.71% -5.41% 0.00% 0.00% -
  Horiz. % 167.38% 154.59% 60.81% 94.59% 100.00% 100.00% 100.00%
Div Payout % 100.54 % 65.68 % 542.17 % 56.89 % 190.38 % 124.14 % 71.68 % 5.80%
  YoY % 53.08% -87.89% 853.01% -70.12% 53.36% 73.19% -
  Horiz. % 140.26% 91.63% 756.38% 79.37% 265.60% 173.19% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 282,172 281,182 153,880 159,549 154,439 157,949 156,389 10.33%
  YoY % 0.35% 82.73% -3.55% 3.31% -2.22% 1.00% -
  Horiz. % 180.43% 179.80% 98.40% 102.02% 98.75% 101.00% 100.00%
NOSH 220,000 220,000 100,000 100,000 100,000 100,000 100,000 14.04%
  YoY % 0.00% 120.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.00% 220.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 38.68 % 58.22 % 3.92 % 89.94 % 26.86 % 43.13 % 57.55 % -6.40%
  YoY % -33.56% 1,385.20% -95.64% 234.85% -37.72% -25.06% -
  Horiz. % 67.21% 101.16% 6.81% 156.28% 46.67% 74.94% 100.00%
ROE 4.37 % 6.19 % 0.54 % 7.71 % 2.52 % 3.77 % 6.60 % -6.64%
  YoY % -29.40% 1,046.30% -93.00% 205.95% -33.16% -42.88% -
  Horiz. % 66.21% 93.79% 8.18% 116.82% 38.18% 57.12% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.48 13.60 21.15 13.68 14.47 13.82 17.94 -3.51%
  YoY % 6.47% -35.70% 54.61% -5.46% 4.70% -22.97% -
  Horiz. % 80.71% 75.81% 117.89% 76.25% 80.66% 77.03% 100.00%
EPS 5.60 7.92 0.83 12.31 3.89 5.96 10.32 -9.68%
  YoY % -29.29% 854.22% -93.26% 216.45% -34.73% -42.25% -
  Horiz. % 54.26% 76.74% 8.04% 119.28% 37.69% 57.75% 100.00%
DPS 5.63 5.20 4.50 7.00 7.40 7.40 7.40 -4.45%
  YoY % 8.27% 15.56% -35.71% -5.41% 0.00% 0.00% -
  Horiz. % 76.08% 70.27% 60.81% 94.59% 100.00% 100.00% 100.00%
NAPS 1.2826 1.2781 1.5388 1.5955 1.5444 1.5795 1.5639 -3.25%
  YoY % 0.35% -16.94% -3.55% 3.31% -2.22% 1.00% -
  Horiz. % 82.01% 81.73% 98.40% 102.02% 98.75% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.48 13.60 9.61 6.22 6.58 6.28 8.15 10.05%
  YoY % 6.47% 41.52% 54.50% -5.47% 4.78% -22.94% -
  Horiz. % 177.67% 166.87% 117.91% 76.32% 80.74% 77.06% 100.00%
EPS 5.60 7.92 0.38 5.59 1.77 2.71 4.69 3.00%
  YoY % -29.29% 1,984.21% -93.20% 215.82% -34.69% -42.22% -
  Horiz. % 119.40% 168.87% 8.10% 119.19% 37.74% 57.78% 100.00%
DPS 5.63 5.20 2.05 3.18 3.36 3.36 3.36 8.98%
  YoY % 8.27% 153.66% -35.53% -5.36% 0.00% 0.00% -
  Horiz. % 167.56% 154.76% 61.01% 94.64% 100.00% 100.00% 100.00%
NAPS 1.2826 1.2781 0.6995 0.7252 0.7020 0.7180 0.7109 10.33%
  YoY % 0.35% 82.72% -3.54% 3.30% -2.23% 1.00% -
  Horiz. % 180.42% 179.79% 98.40% 102.01% 98.75% 101.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.7800 0.8350 0.9750 1.0000 1.1300 1.1300 1.1000 -
P/RPS 5.39 6.14 4.61 7.31 7.81 8.18 6.13 -2.12%
  YoY % -12.21% 33.19% -36.94% -6.40% -4.52% 33.44% -
  Horiz. % 87.93% 100.16% 75.20% 119.25% 127.41% 133.44% 100.00%
P/EPS 13.93 10.55 117.47 8.13 29.07 18.96 10.65 4.57%
  YoY % 32.04% -91.02% 1,344.90% -72.03% 53.32% 78.03% -
  Horiz. % 130.80% 99.06% 1,103.00% 76.34% 272.96% 178.03% 100.00%
EY 7.18 9.48 0.85 12.31 3.44 5.28 9.39 -4.37%
  YoY % -24.26% 1,015.29% -93.10% 257.85% -34.85% -43.77% -
  Horiz. % 76.46% 100.96% 9.05% 131.10% 36.63% 56.23% 100.00%
DY 7.22 6.23 4.62 7.00 6.55 6.55 6.73 1.18%
  YoY % 15.89% 34.85% -34.00% 6.87% 0.00% -2.67% -
  Horiz. % 107.28% 92.57% 68.65% 104.01% 97.33% 97.33% 100.00%
P/NAPS 0.61 0.65 0.63 0.63 0.73 0.72 0.70 -2.27%
  YoY % -6.15% 3.17% 0.00% -13.70% 1.39% 2.86% -
  Horiz. % 87.14% 92.86% 90.00% 90.00% 104.29% 102.86% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/01/19 22/01/18 19/01/17 02/02/16 28/01/15 29/01/14 29/01/13 -
Price 0.7400 0.8000 0.9950 1.0300 1.1500 1.1300 1.1100 -
P/RPS 5.11 5.88 4.71 7.53 7.95 8.18 6.19 -3.14%
  YoY % -13.10% 24.84% -37.45% -5.28% -2.81% 32.15% -
  Horiz. % 82.55% 94.99% 76.09% 121.65% 128.43% 132.15% 100.00%
P/EPS 13.22 10.10 119.88 8.37 29.59 18.96 10.75 3.51%
  YoY % 30.89% -91.57% 1,332.26% -71.71% 56.07% 76.37% -
  Horiz. % 122.98% 93.95% 1,115.16% 77.86% 275.26% 176.37% 100.00%
EY 7.57 9.90 0.83 11.95 3.38 5.28 9.30 -3.37%
  YoY % -23.54% 1,092.77% -93.05% 253.55% -35.98% -43.23% -
  Horiz. % 81.40% 106.45% 8.92% 128.49% 36.34% 56.77% 100.00%
DY 7.61 6.50 4.52 6.80 6.43 6.55 6.67 2.22%
  YoY % 17.08% 43.81% -33.53% 5.75% -1.83% -1.80% -
  Horiz. % 114.09% 97.45% 67.77% 101.95% 96.40% 98.20% 100.00%
P/NAPS 0.58 0.63 0.65 0.65 0.74 0.72 0.71 -3.31%
  YoY % -7.94% -3.08% 0.00% -12.16% 2.78% 1.41% -
  Horiz. % 81.69% 88.73% 91.55% 91.55% 104.23% 101.41% 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