[AHP] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -30.97%
YoY- -60.39%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 35,269 26,060 31,560 31,247 31,278 30,720 30,108 11.09%
PBT 5,697 9,090 12,312 14,938 15,841 16,250 12,516 -40.74%
Tax 577 0 0 -2,146 0 0 0 -
NP 6,274 9,090 12,312 12,792 15,841 16,250 12,516 -36.81%
-
NP to SH 6,274 9,090 12,312 12,792 15,841 16,250 12,516 -36.81%
-
Tax Rate -10.13% 0.00% 0.00% 14.37% 0.00% 0.00% 0.00% -
Total Cost 28,994 16,970 19,248 18,455 15,437 14,470 17,592 39.40%
-
Net Worth 276,606 280,301 278,828 282,128 281,226 283,734 278,739 -0.50%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 5,133 7,700 - 12,650 8,359 12,539 - -
Div Payout % 81.81% 84.71% - 98.89% 52.77% 77.17% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 276,606 280,301 278,828 282,128 281,226 283,734 278,739 -0.50%
NOSH 220,000 220,000 220,000 220,000 220,000 220,000 220,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.79% 34.88% 39.01% 40.94% 50.65% 52.90% 41.57% -
ROE 2.27% 3.24% 4.42% 4.53% 5.63% 5.73% 4.49% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.03 11.85 14.35 14.20 14.22 13.96 13.69 11.06%
EPS 2.85 4.14 5.60 5.81 7.20 7.38 5.68 -36.77%
DPS 2.33 3.50 0.00 5.75 3.80 5.70 0.00 -
NAPS 1.2573 1.2741 1.2674 1.2824 1.2783 1.2897 1.267 -0.50%
Adjusted Per Share Value based on latest NOSH - 220,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.03 11.85 14.35 14.20 14.22 13.96 13.69 11.06%
EPS 2.85 4.14 5.60 5.81 7.20 7.38 5.68 -36.77%
DPS 2.33 3.50 0.00 5.75 3.80 5.70 0.00 -
NAPS 1.2573 1.2741 1.2674 1.2824 1.2783 1.2897 1.267 -0.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.935 0.70 0.66 0.765 0.775 0.78 0.77 -
P/RPS 5.83 5.91 4.60 5.39 5.45 5.59 5.63 2.34%
P/EPS 32.78 16.94 11.79 13.16 10.76 10.56 13.53 80.09%
EY 3.05 5.90 8.48 7.60 9.29 9.47 7.39 -44.47%
DY 2.50 5.00 0.00 7.52 4.90 7.31 0.00 -
P/NAPS 0.74 0.55 0.52 0.60 0.61 0.60 0.61 13.70%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 17/11/20 30/07/20 06/05/20 20/01/20 18/11/19 01/08/19 14/05/19 -
Price 0.96 0.70 0.71 0.785 0.765 0.81 0.76 -
P/RPS 5.99 5.91 4.95 5.53 5.38 5.80 5.55 5.20%
P/EPS 33.66 16.94 12.69 13.50 10.62 10.97 13.36 84.84%
EY 2.97 5.90 7.88 7.41 9.41 9.12 7.49 -45.93%
DY 2.43 5.00 0.00 7.32 4.97 7.04 0.00 -
P/NAPS 0.76 0.55 0.56 0.61 0.60 0.63 0.60 17.01%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment