Highlights

[AHP] YoY Quarter Result on 2012-12-31 [#4]

Stock [AHP]: AMANAH HARTA TANAH PNB
Announcement Date 29-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     115.12%    YoY -     5.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,438 3,790 2,943 6,208 5,949 5,771 3,548 -0.52%
  YoY % -9.29% 28.78% -52.59% 4.35% 3.08% 62.66% -
  Horiz. % 96.90% 106.82% 82.95% 174.97% 167.67% 162.66% 100.00%
PBT 770 1,458 987 4,154 3,954 3,968 1,540 -10.91%
  YoY % -47.19% 47.72% -76.24% 5.06% -0.35% 157.66% -
  Horiz. % 50.00% 94.68% 64.09% 269.74% 256.75% 257.66% 100.00%
Tax 0 -1,951 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% - - - - -
NP 770 -493 987 4,154 3,954 3,968 1,540 -10.91%
  YoY % 256.19% -149.95% -76.24% 5.06% -0.35% 157.66% -
  Horiz. % 50.00% -32.01% 64.09% 269.74% 256.75% 257.66% 100.00%
NP to SH 770 -493 987 4,154 3,954 3,968 1,540 -10.91%
  YoY % 256.19% -149.95% -76.24% 5.06% -0.35% 157.66% -
  Horiz. % 50.00% -32.01% 64.09% 269.74% 256.75% 257.66% 100.00%
Tax Rate - % 133.81 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 2,668 4,283 1,956 2,054 1,995 1,803 2,008 4.85%
  YoY % -37.71% 118.97% -4.77% 2.96% 10.65% -10.21% -
  Horiz. % 132.87% 213.30% 97.41% 102.29% 99.35% 89.79% 100.00%
Net Worth 159,549 154,439 157,949 156,389 156,628 153,592 150,790 0.95%
  YoY % 3.31% -2.22% 1.00% -0.15% 1.98% 1.86% -
  Horiz. % 105.81% 102.42% 104.75% 103.71% 103.87% 101.86% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,500 3,700 3,700 3,700 - - 3,750 -1.14%
  YoY % -5.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 98.67% 98.67% 98.67% 0.00% 0.00% 100.00%
Div Payout % 454.55 % - % 374.87 % 89.07 % - % - % 243.51 % 10.96%
  YoY % 0.00% 0.00% 320.87% 0.00% 0.00% 0.00% -
  Horiz. % 186.67% 0.00% 153.94% 36.58% 0.00% 0.00% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 159,549 154,439 157,949 156,389 156,628 153,592 150,790 0.95%
  YoY % 3.31% -2.22% 1.00% -0.15% 1.98% 1.86% -
  Horiz. % 105.81% 102.42% 104.75% 103.71% 103.87% 101.86% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,101 99,949 100,000 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.10% 0.15% -0.05% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.10% 99.95% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.40 % -13.01 % 33.54 % 66.91 % 66.46 % 68.76 % 43.40 % -10.43%
  YoY % 272.18% -138.79% -49.87% 0.68% -3.34% 58.43% -
  Horiz. % 51.61% -29.98% 77.28% 154.17% 153.13% 158.43% 100.00%
ROE 0.48 % -0.32 % 0.62 % 2.66 % 2.52 % 2.58 % 1.02 % -11.80%
  YoY % 250.00% -151.61% -76.69% 5.56% -2.33% 152.94% -
  Horiz. % 47.06% -31.37% 60.78% 260.78% 247.06% 252.94% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.44 3.79 2.94 6.21 5.94 5.77 3.55 -0.52%
  YoY % -9.23% 28.91% -52.66% 4.55% 2.95% 62.54% -
  Horiz. % 96.90% 106.76% 82.82% 174.93% 167.32% 162.54% 100.00%
EPS 0.77 -0.49 0.99 4.15 3.95 3.97 1.54 -10.91%
  YoY % 257.14% -149.49% -76.14% 5.06% -0.50% 157.79% -
  Horiz. % 50.00% -31.82% 64.29% 269.48% 256.49% 257.79% 100.00%
DPS 3.50 3.70 3.70 3.70 0.00 0.00 3.75 -1.14%
  YoY % -5.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 98.67% 98.67% 98.67% 0.00% 0.00% 100.00%
NAPS 1.5955 1.5444 1.5795 1.5639 1.5647 1.5367 1.5079 0.95%
  YoY % 3.31% -2.22% 1.00% -0.05% 1.82% 1.91% -
  Horiz. % 105.81% 102.42% 104.75% 103.71% 103.77% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.56 1.72 1.34 2.82 2.70 2.62 1.61 -0.52%
  YoY % -9.30% 28.36% -52.48% 4.44% 3.05% 62.73% -
  Horiz. % 96.89% 106.83% 83.23% 175.16% 167.70% 162.73% 100.00%
EPS 0.35 -0.22 0.45 1.89 1.80 1.80 0.70 -10.91%
  YoY % 259.09% -148.89% -76.19% 5.00% 0.00% 157.14% -
  Horiz. % 50.00% -31.43% 64.29% 270.00% 257.14% 257.14% 100.00%
DPS 1.59 1.68 1.68 1.68 0.00 0.00 1.70 -1.11%
  YoY % -5.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.53% 98.82% 98.82% 98.82% 0.00% 0.00% 100.00%
NAPS 0.7252 0.7020 0.7180 0.7109 0.7119 0.6981 0.6854 0.94%
  YoY % 3.30% -2.23% 1.00% -0.14% 1.98% 1.85% -
  Horiz. % 105.81% 102.42% 104.76% 103.72% 103.87% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.0000 1.1300 1.1300 1.1000 1.0500 0.9900 0.9000 -
P/RPS 29.09 29.82 38.40 17.72 17.67 17.15 25.37 2.31%
  YoY % -2.45% -22.34% 116.70% 0.28% 3.03% -32.40% -
  Horiz. % 114.66% 117.54% 151.36% 69.85% 69.65% 67.60% 100.00%
P/EPS 129.87 -229.21 114.49 26.48 26.58 24.94 58.44 14.23%
  YoY % 156.66% -300.20% 332.36% -0.38% 6.58% -57.32% -
  Horiz. % 222.23% -392.21% 195.91% 45.31% 45.48% 42.68% 100.00%
EY 0.77 -0.44 0.87 3.78 3.76 4.01 1.71 -12.45%
  YoY % 275.00% -150.57% -76.98% 0.53% -6.23% 134.50% -
  Horiz. % 45.03% -25.73% 50.88% 221.05% 219.88% 234.50% 100.00%
DY 3.50 3.27 3.27 3.36 0.00 0.00 4.17 -2.88%
  YoY % 7.03% 0.00% -2.68% 0.00% 0.00% 0.00% -
  Horiz. % 83.93% 78.42% 78.42% 80.58% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.73 0.72 0.70 0.67 0.64 0.60 0.82%
  YoY % -13.70% 1.39% 2.86% 4.48% 4.69% 6.67% -
  Horiz. % 105.00% 121.67% 120.00% 116.67% 111.67% 106.67% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 02/02/16 28/01/15 29/01/14 29/01/13 26/01/12 28/01/11 27/01/10 -
Price 1.0300 1.1500 1.1300 1.1100 1.0700 1.0100 0.9200 -
P/RPS 29.96 30.34 38.40 17.88 18.00 17.49 25.93 2.44%
  YoY % -1.25% -20.99% 114.77% -0.67% 2.92% -32.55% -
  Horiz. % 115.54% 117.01% 148.09% 68.95% 69.42% 67.45% 100.00%
P/EPS 133.77 -233.27 114.49 26.72 27.09 25.44 59.74 14.37%
  YoY % 157.35% -303.75% 328.48% -1.37% 6.49% -57.42% -
  Horiz. % 223.92% -390.48% 191.65% 44.73% 45.35% 42.58% 100.00%
EY 0.75 -0.43 0.87 3.74 3.69 3.93 1.67 -12.48%
  YoY % 274.42% -149.43% -76.74% 1.36% -6.11% 135.33% -
  Horiz. % 44.91% -25.75% 52.10% 223.95% 220.96% 235.33% 100.00%
DY 3.40 3.22 3.27 3.33 0.00 0.00 4.08 -2.99%
  YoY % 5.59% -1.53% -1.80% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 78.92% 80.15% 81.62% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.74 0.72 0.71 0.68 0.66 0.61 1.06%
  YoY % -12.16% 2.78% 1.41% 4.41% 3.03% 8.20% -
  Horiz. % 106.56% 121.31% 118.03% 116.39% 111.48% 108.20% 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
 

198  159  469  1332 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.02+0.005 
 TRC 0.58+0.005 
 HSI-H4Y 0.21-0.005 
 PERMAJU 0.40+0.01 
 HSI-C3W 0.385+0.01 
 SAPNRG-WA 0.100.00 
 EAH-WE 0.010.00 
 SEACERA 0.33+0.015 
 ARMADA 0.22-0.005 
 VSOLAR 0.18+0.01 

SPONSORED POSTS

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