[AHP] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -33.44%
YoY- -34.79%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 13,346 13,422 13,704 14,469 14,238 14,588 13,848 -2.42%
PBT 3,324 3,446 4,136 5,838 5,840 6,060 6,448 -35.68%
Tax 0 0 0 -1,951 0 0 0 -
NP 3,324 3,446 4,136 3,887 5,840 6,060 6,448 -35.68%
-
NP to SH 3,324 3,446 4,136 3,887 5,840 6,060 6,448 -35.68%
-
Tax Rate 0.00% 0.00% 0.00% 33.42% 0.00% 0.00% 0.00% -
Total Cost 10,022 9,976 9,568 10,582 8,398 8,528 7,400 22.38%
-
Net Worth 149,730 152,460 151,779 154,439 154,929 157,280 155,900 -2.65%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 4,666 7,000 - 7,400 9,866 7,400 - -
Div Payout % 140.39% 203.13% - 190.38% 168.95% 122.11% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 149,730 152,460 151,779 154,439 154,929 157,280 155,900 -2.65%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 24.91% 25.67% 30.18% 26.86% 41.02% 41.54% 46.56% -
ROE 2.22% 2.26% 2.72% 2.52% 3.77% 3.85% 4.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.35 13.42 13.70 14.47 14.24 14.59 13.85 -2.41%
EPS 3.32 3.44 4.12 3.89 5.84 6.06 6.44 -35.68%
DPS 4.67 7.00 0.00 7.40 9.87 7.40 0.00 -
NAPS 1.4973 1.5246 1.5178 1.5444 1.5493 1.5728 1.559 -2.65%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.07 6.10 6.23 6.58 6.47 6.63 6.29 -2.34%
EPS 1.51 1.57 1.88 1.77 2.65 2.75 2.93 -35.69%
DPS 2.12 3.18 0.00 3.36 4.48 3.36 0.00 -
NAPS 0.6806 0.693 0.6899 0.702 0.7042 0.7149 0.7086 -2.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.00 1.08 1.18 1.13 1.17 1.17 1.12 -
P/RPS 7.49 8.05 8.61 7.81 8.22 8.02 8.09 -5.00%
P/EPS 30.08 31.34 28.53 29.07 20.03 19.31 17.37 44.15%
EY 3.32 3.19 3.51 3.44 4.99 5.18 5.76 -30.71%
DY 4.67 6.48 0.00 6.55 8.43 6.32 0.00 -
P/NAPS 0.67 0.71 0.78 0.73 0.76 0.74 0.72 -4.68%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 03/08/15 06/05/15 28/01/15 26/11/14 24/07/14 14/05/14 -
Price 1.01 1.05 1.11 1.15 1.16 1.20 1.16 -
P/RPS 7.57 7.82 8.10 7.95 8.15 8.23 8.38 -6.54%
P/EPS 30.39 30.47 26.84 29.59 19.86 19.80 17.99 41.79%
EY 3.29 3.28 3.73 3.38 5.03 5.05 5.56 -29.49%
DY 4.62 6.67 0.00 6.43 8.51 6.17 0.00 -
P/NAPS 0.67 0.69 0.73 0.74 0.75 0.76 0.74 -6.40%

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