Highlights

[AHP] YoY Quarter Result on 2013-12-31 [#4]

Stock [AHP]: AMANAH HARTA TANAH PNB
Announcement Date 29-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -23.07%    YoY -     -76.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 9,291 3,438 3,790 2,943 6,208 5,949 5,771 8.25%
  YoY % 170.24% -9.29% 28.78% -52.59% 4.35% 3.08% -
  Horiz. % 160.99% 59.57% 65.67% 51.00% 107.57% 103.08% 100.00%
PBT -3,052 770 1,458 987 4,154 3,954 3,968 -
  YoY % -496.36% -47.19% 47.72% -76.24% 5.06% -0.35% -
  Horiz. % -76.92% 19.41% 36.74% 24.87% 104.69% 99.65% 100.00%
Tax 287 0 -1,951 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -14.71% -0.00% 100.00% - - - -
NP -2,765 770 -493 987 4,154 3,954 3,968 -
  YoY % -459.09% 256.19% -149.95% -76.24% 5.06% -0.35% -
  Horiz. % -69.68% 19.41% -12.42% 24.87% 104.69% 99.65% 100.00%
NP to SH -2,765 770 -493 987 4,154 3,954 3,968 -
  YoY % -459.09% 256.19% -149.95% -76.24% 5.06% -0.35% -
  Horiz. % -69.68% 19.41% -12.42% 24.87% 104.69% 99.65% 100.00%
Tax Rate - % - % 133.81 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 12,056 2,668 4,283 1,956 2,054 1,995 1,803 37.22%
  YoY % 351.87% -37.71% 118.97% -4.77% 2.96% 10.65% -
  Horiz. % 668.66% 147.98% 237.55% 108.49% 113.92% 110.65% 100.00%
Net Worth 153,880 159,549 154,439 157,949 156,389 156,628 153,592 0.03%
  YoY % -3.55% 3.31% -2.22% 1.00% -0.15% 1.98% -
  Horiz. % 100.19% 103.88% 100.55% 102.84% 101.82% 101.98% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,500 3,500 3,700 3,700 3,700 - - -
  YoY % -57.14% -5.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.54% 94.59% 100.00% 100.00% 100.00% - -
Div Payout % - % 454.55 % - % 374.87 % 89.07 % - % - % -
  YoY % 0.00% 0.00% 0.00% 320.87% 0.00% 0.00% -
  Horiz. % 0.00% 510.33% 0.00% 420.87% 100.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 153,880 159,549 154,439 157,949 156,389 156,628 153,592 0.03%
  YoY % -3.55% 3.31% -2.22% 1.00% -0.15% 1.98% -
  Horiz. % 100.19% 103.88% 100.55% 102.84% 101.82% 101.98% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,101 99,949 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.10% 0.15% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.15% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -29.76 % 22.40 % -13.01 % 33.54 % 66.91 % 66.46 % 68.76 % -
  YoY % -232.86% 272.18% -138.79% -49.87% 0.68% -3.34% -
  Horiz. % -43.28% 32.58% -18.92% 48.78% 97.31% 96.66% 100.00%
ROE -1.80 % 0.48 % -0.32 % 0.62 % 2.66 % 2.52 % 2.58 % -
  YoY % -475.00% 250.00% -151.61% -76.69% 5.56% -2.33% -
  Horiz. % -69.77% 18.60% -12.40% 24.03% 103.10% 97.67% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.29 3.44 3.79 2.94 6.21 5.94 5.77 8.25%
  YoY % 170.06% -9.23% 28.91% -52.66% 4.55% 2.95% -
  Horiz. % 161.01% 59.62% 65.68% 50.95% 107.63% 102.95% 100.00%
EPS -2.77 0.77 -0.49 0.99 4.15 3.95 3.97 -
  YoY % -459.74% 257.14% -149.49% -76.14% 5.06% -0.50% -
  Horiz. % -69.77% 19.40% -12.34% 24.94% 104.53% 99.50% 100.00%
DPS 1.50 3.50 3.70 3.70 3.70 0.00 0.00 -
  YoY % -57.14% -5.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.54% 94.59% 100.00% 100.00% 100.00% - -
NAPS 1.5388 1.5955 1.5444 1.5795 1.5639 1.5647 1.5367 0.02%
  YoY % -3.55% 3.31% -2.22% 1.00% -0.05% 1.82% -
  Horiz. % 100.14% 103.83% 100.50% 102.79% 101.77% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.22 1.56 1.72 1.34 2.82 2.70 2.62 8.26%
  YoY % 170.51% -9.30% 28.36% -52.48% 4.44% 3.05% -
  Horiz. % 161.07% 59.54% 65.65% 51.15% 107.63% 103.05% 100.00%
EPS -1.26 0.35 -0.22 0.45 1.89 1.80 1.80 -
  YoY % -460.00% 259.09% -148.89% -76.19% 5.00% 0.00% -
  Horiz. % -70.00% 19.44% -12.22% 25.00% 105.00% 100.00% 100.00%
DPS 0.68 1.59 1.68 1.68 1.68 0.00 0.00 -
  YoY % -57.23% -5.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.48% 94.64% 100.00% 100.00% 100.00% - -
NAPS 0.6995 0.7252 0.7020 0.7180 0.7109 0.7119 0.6981 0.03%
  YoY % -3.54% 3.30% -2.23% 1.00% -0.14% 1.98% -
  Horiz. % 100.20% 103.88% 100.56% 102.85% 101.83% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.9750 1.0000 1.1300 1.1300 1.1000 1.0500 0.9900 -
P/RPS 10.49 29.09 29.82 38.40 17.72 17.67 17.15 -7.86%
  YoY % -63.94% -2.45% -22.34% 116.70% 0.28% 3.03% -
  Horiz. % 61.17% 169.62% 173.88% 223.91% 103.32% 103.03% 100.00%
P/EPS -35.26 129.87 -229.21 114.49 26.48 26.58 24.94 -
  YoY % -127.15% 156.66% -300.20% 332.36% -0.38% 6.58% -
  Horiz. % -141.38% 520.73% -919.05% 459.06% 106.17% 106.58% 100.00%
EY -2.84 0.77 -0.44 0.87 3.78 3.76 4.01 -
  YoY % -468.83% 275.00% -150.57% -76.98% 0.53% -6.23% -
  Horiz. % -70.82% 19.20% -10.97% 21.70% 94.26% 93.77% 100.00%
DY 1.54 3.50 3.27 3.27 3.36 0.00 0.00 -
  YoY % -56.00% 7.03% 0.00% -2.68% 0.00% 0.00% -
  Horiz. % 45.83% 104.17% 97.32% 97.32% 100.00% - -
P/NAPS 0.63 0.63 0.73 0.72 0.70 0.67 0.64 -0.26%
  YoY % 0.00% -13.70% 1.39% 2.86% 4.48% 4.69% -
  Horiz. % 98.44% 98.44% 114.06% 112.50% 109.38% 104.69% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 19/01/17 02/02/16 28/01/15 29/01/14 29/01/13 26/01/12 28/01/11 -
Price 0.9950 1.0300 1.1500 1.1300 1.1100 1.0700 1.0100 -
P/RPS 10.71 29.96 30.34 38.40 17.88 18.00 17.49 -7.84%
  YoY % -64.25% -1.25% -20.99% 114.77% -0.67% 2.92% -
  Horiz. % 61.23% 171.30% 173.47% 219.55% 102.23% 102.92% 100.00%
P/EPS -35.99 133.77 -233.27 114.49 26.72 27.09 25.44 -
  YoY % -126.90% 157.35% -303.75% 328.48% -1.37% 6.49% -
  Horiz. % -141.47% 525.83% -916.94% 450.04% 105.03% 106.49% 100.00%
EY -2.78 0.75 -0.43 0.87 3.74 3.69 3.93 -
  YoY % -470.67% 274.42% -149.43% -76.74% 1.36% -6.11% -
  Horiz. % -70.74% 19.08% -10.94% 22.14% 95.17% 93.89% 100.00%
DY 1.51 3.40 3.22 3.27 3.33 0.00 0.00 -
  YoY % -55.59% 5.59% -1.53% -1.80% 0.00% 0.00% -
  Horiz. % 45.35% 102.10% 96.70% 98.20% 100.00% - -
P/NAPS 0.65 0.65 0.74 0.72 0.71 0.68 0.66 -0.25%
  YoY % 0.00% -12.16% 2.78% 1.41% 4.41% 3.03% -
  Horiz. % 98.48% 98.48% 112.12% 109.09% 107.58% 103.03% 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
 

240  186  493  1239 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.02+0.005 
 ARMADA 0.22-0.005 
 HSI-H4Y 0.21-0.005 
 TRC 0.58+0.005 
 HSI-C3W 0.385+0.01 
 SAPNRG-WA 0.100.00 
 SEACERA 0.345+0.03 
 TALAMT 0.030.00 
 INIX 0.10+0.005 
 PERMAJU 0.40+0.01 

SPONSORED POSTS

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