Highlights

[AHP] YoY Quarter Result on 2016-12-31 [#4]

Stock [AHP]: AMANAH HARTA TANAH PNB
Announcement Date 19-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -302.27%    YoY -     -459.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 8,128 7,624 9,291 3,438 3,790 2,943 6,208 4.59%
  YoY % 6.61% -17.94% 170.24% -9.29% 28.78% -52.59% -
  Horiz. % 130.93% 122.81% 149.66% 55.38% 61.05% 47.41% 100.00%
PBT 2,918 9,308 -3,052 770 1,458 987 4,154 -5.71%
  YoY % -68.65% 404.98% -496.36% -47.19% 47.72% -76.24% -
  Horiz. % 70.25% 224.07% -73.47% 18.54% 35.10% 23.76% 100.00%
Tax -222 -315 287 0 -1,951 0 0 -
  YoY % 29.52% -209.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.38% 16.15% -14.71% -0.00% 100.00% - -
NP 2,696 8,993 -2,765 770 -493 987 4,154 -6.95%
  YoY % -70.02% 425.24% -459.09% 256.19% -149.95% -76.24% -
  Horiz. % 64.90% 216.49% -66.56% 18.54% -11.87% 23.76% 100.00%
NP to SH 2,696 8,993 -2,765 770 -493 987 4,154 -6.95%
  YoY % -70.02% 425.24% -459.09% 256.19% -149.95% -76.24% -
  Horiz. % 64.90% 216.49% -66.56% 18.54% -11.87% 23.76% 100.00%
Tax Rate 7.61 % 3.38 % - % - % 133.81 % - % - % -
  YoY % 125.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.69% 2.53% 0.00% 0.00% 100.00% - -
Total Cost 5,432 -1,369 12,056 2,668 4,283 1,956 2,054 17.59%
  YoY % 496.79% -111.36% 351.87% -37.71% 118.97% -4.77% -
  Horiz. % 264.46% -66.65% 586.95% 129.89% 208.52% 95.23% 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 6,556 5,500 1,500 3,500 3,700 3,700 3,700 10.00%
  YoY % 19.20% 266.67% -57.14% -5.41% 0.00% 0.00% -
  Horiz. % 177.19% 148.65% 40.54% 94.59% 100.00% 100.00% 100.00%
Div Payout % 243.18 % 61.16 % - % 454.55 % - % 374.87 % 89.07 % 18.21%
  YoY % 297.61% 0.00% 0.00% 0.00% 0.00% 320.87% -
  Horiz. % 273.02% 68.67% 0.00% 510.33% 0.00% 420.87% 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 33.17 % 117.96 % -29.76 % 22.40 % -13.01 % 33.54 % 66.91 % -11.03%
  YoY % -71.88% 496.37% -232.86% 272.18% -138.79% -49.87% -
  Horiz. % 49.57% 176.30% -44.48% 33.48% -19.44% 50.13% 100.00%
ROE 0.96 % 3.20 % -1.80 % 0.48 % -0.32 % 0.62 % 2.66 % -15.61%
  YoY % -70.00% 277.78% -475.00% 250.00% -151.61% -76.69% -
  Horiz. % 36.09% 120.30% -67.67% 18.05% -12.03% 23.31% 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 3.69 3.47 9.29 3.44 3.79 2.94 6.21 -8.31%
  YoY % 6.34% -62.65% 170.06% -9.23% 28.91% -52.66% -
  Horiz. % 59.42% 55.88% 149.60% 55.39% 61.03% 47.34% 100.00%
EPS 1.23 4.09 -2.77 0.77 -0.49 0.99 4.15 -18.34%
  YoY % -69.93% 247.65% -459.74% 257.14% -149.49% -76.14% -
  Horiz. % 29.64% 98.55% -66.75% 18.55% -11.81% 23.86% 100.00%
DPS 2.98 2.50 1.50 3.50 3.70 3.70 3.70 -3.54%
  YoY % 19.20% 66.67% -57.14% -5.41% 0.00% 0.00% -
  Horiz. % 80.54% 67.57% 40.54% 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 3.69 3.47 4.22 1.56 1.72 1.34 2.82 4.58%
  YoY % 6.34% -17.77% 170.51% -9.30% 28.36% -52.48% -
  Horiz. % 130.85% 123.05% 149.65% 55.32% 60.99% 47.52% 100.00%
EPS 1.23 4.09 -1.26 0.35 -0.22 0.45 1.89 -6.91%
  YoY % -69.93% 424.60% -460.00% 259.09% -148.89% -76.19% -
  Horiz. % 65.08% 216.40% -66.67% 18.52% -11.64% 23.81% 100.00%
DPS 2.98 2.50 0.68 1.59 1.68 1.68 1.68 10.02%
  YoY % 19.20% 267.65% -57.23% -5.36% 0.00% 0.00% -
  Horiz. % 177.38% 148.81% 40.48% 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 21.11 24.09 10.49 29.09 29.82 38.40 17.72 2.96%
  YoY % -12.37% 129.65% -63.94% -2.45% -22.34% 116.70% -
  Horiz. % 119.13% 135.95% 59.20% 164.16% 168.28% 216.70% 100.00%
P/EPS 63.65 20.43 -35.26 129.87 -229.21 114.49 26.48 15.73%
  YoY % 211.55% 157.94% -127.15% 156.66% -300.20% 332.36% -
  Horiz. % 240.37% 77.15% -133.16% 490.45% -865.60% 432.36% 100.00%
EY 1.57 4.90 -2.84 0.77 -0.44 0.87 3.78 -13.62%
  YoY % -67.96% 272.54% -468.83% 275.00% -150.57% -76.98% -
  Horiz. % 41.53% 129.63% -75.13% 20.37% -11.64% 23.02% 100.00%
DY 3.82 2.99 1.54 3.50 3.27 3.27 3.36 2.16%
  YoY % 27.76% 94.16% -56.00% 7.03% 0.00% -2.68% -
  Horiz. % 113.69% 88.99% 45.83% 104.17% 97.32% 97.32% 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 20.03 23.08 10.71 29.96 30.34 38.40 17.88 1.91%
  YoY % -13.21% 115.50% -64.25% -1.25% -20.99% 114.77% -
  Horiz. % 112.02% 129.08% 59.90% 167.56% 169.69% 214.77% 100.00%
P/EPS 60.39 19.57 -35.99 133.77 -233.27 114.49 26.72 14.55%
  YoY % 208.58% 154.38% -126.90% 157.35% -303.75% 328.48% -
  Horiz. % 226.01% 73.24% -134.69% 500.64% -873.02% 428.48% 100.00%
EY 1.66 5.11 -2.78 0.75 -0.43 0.87 3.74 -12.66%
  YoY % -67.51% 283.81% -470.67% 274.42% -149.43% -76.74% -
  Horiz. % 44.39% 136.63% -74.33% 20.05% -11.50% 23.26% 100.00%
DY 4.03 3.13 1.51 3.40 3.22 3.27 3.33 3.23%
  YoY % 28.75% 107.28% -55.59% 5.59% -1.53% -1.80% -
  Horiz. % 121.02% 93.99% 45.35% 102.10% 96.70% 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
 

282  200  490  1186 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.215-0.01 
 EAH 0.02+0.005 
 HSI-H4Y 0.20-0.015 
 HSI-C3W 0.40+0.025 
 SEACERA 0.335+0.02 
 TRC 0.58+0.005 
 SAPNRG-WA 0.100.00 
 XDL 0.12+0.005 
 INIX 0.10+0.005 
 A50CHIN-C30 0.215+0.01 

SPONSORED POSTS

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