[AHP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 44.69%
YoY- -43.08%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 7,702 3,305 13,681 10,010 6,711 3,426 14,469 -34.34%
PBT 2,228 483 12,768 2,493 1,723 1,034 5,838 -47.41%
Tax 0 0 -463 0 0 0 -1,951 -
NP 2,228 483 12,305 2,493 1,723 1,034 3,887 -31.02%
-
NP to SH 2,228 483 12,305 2,493 1,723 1,034 3,887 -31.02%
-
Tax Rate 0.00% 0.00% 3.63% 0.00% 0.00% 0.00% 33.42% -
Total Cost 5,474 2,822 1,376 7,517 4,988 2,392 10,582 -35.58%
-
Net Worth 158,280 156,529 159,549 149,730 152,460 151,779 154,439 1.65%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,000 - 7,000 3,500 3,500 - 7,400 -45.25%
Div Payout % 134.65% - 56.89% 140.39% 203.13% - 190.38% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 158,280 156,529 159,549 149,730 152,460 151,779 154,439 1.65%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 28.93% 14.61% 89.94% 24.91% 25.67% 30.18% 26.86% -
ROE 1.41% 0.31% 7.71% 1.66% 1.13% 0.68% 2.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.70 3.31 13.68 10.01 6.71 3.43 14.47 -34.35%
EPS 2.23 0.48 12.31 2.49 1.72 1.03 3.89 -31.01%
DPS 3.00 0.00 7.00 3.50 3.50 0.00 7.40 -45.25%
NAPS 1.5828 1.5653 1.5955 1.4973 1.5246 1.5178 1.5444 1.65%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.50 1.50 6.22 4.55 3.05 1.56 6.58 -34.37%
EPS 1.01 0.22 5.59 1.13 0.78 0.47 1.77 -31.22%
DPS 1.36 0.00 3.18 1.59 1.59 0.00 3.36 -45.31%
NAPS 0.7195 0.7115 0.7252 0.6806 0.693 0.6899 0.702 1.65%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.02 1.02 1.00 1.00 1.08 1.18 1.13 -
P/RPS 13.24 30.86 7.31 9.99 16.09 34.44 7.81 42.22%
P/EPS 45.78 211.18 8.13 40.11 62.68 114.12 29.07 35.39%
EY 2.18 0.47 12.31 2.49 1.60 0.88 3.44 -26.24%
DY 2.94 0.00 7.00 3.50 3.24 0.00 6.55 -41.40%
P/NAPS 0.64 0.65 0.63 0.67 0.71 0.78 0.73 -8.40%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 28/07/16 03/05/16 02/02/16 24/11/15 03/08/15 06/05/15 28/01/15 -
Price 1.03 1.02 1.03 1.01 1.05 1.11 1.15 -
P/RPS 13.37 30.86 7.53 10.09 15.65 32.40 7.95 41.46%
P/EPS 46.23 211.18 8.37 40.51 60.94 107.35 29.59 34.68%
EY 2.16 0.47 11.95 2.47 1.64 0.93 3.38 -25.82%
DY 2.91 0.00 6.80 3.47 3.33 0.00 6.43 -41.08%
P/NAPS 0.65 0.65 0.65 0.67 0.69 0.73 0.74 -8.28%

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