[AHP] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 40.53%
YoY- 134.35%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 15,530 7,699 29,920 22,296 15,192 8,550 21,147 -18.64%
PBT 5,932 3,048 17,733 8,425 5,995 3,874 543 394.50%
Tax 0 0 -315 0 0 0 287 -
NP 5,932 3,048 17,418 8,425 5,995 3,874 830 272.37%
-
NP to SH 5,932 3,048 17,418 8,425 5,995 3,874 830 272.37%
-
Tax Rate 0.00% 0.00% 1.78% 0.00% 0.00% 0.00% -52.85% -
Total Cost 9,598 4,651 12,502 13,871 9,197 4,676 20,317 -39.42%
-
Net Worth 281,599 278,717 281,182 272,184 275,704 273,569 153,880 49.77%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,830 - 11,439 5,940 5,940 - 4,500 18.89%
Div Payout % 98.28% - 65.68% 70.50% 99.08% - 542.17% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 281,599 278,717 281,182 272,184 275,704 273,569 153,880 49.77%
NOSH 220,000 220,000 220,000 220,000 220,000 220,000 220,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 38.20% 39.59% 58.22% 37.79% 39.46% 45.31% 3.92% -
ROE 2.11% 1.09% 6.19% 3.10% 2.17% 1.42% 0.54% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.06 3.50 13.60 10.13 6.91 3.89 21.15 -51.97%
EPS 2.70 1.39 7.92 3.83 2.73 1.76 0.83 120.01%
DPS 2.65 0.00 5.20 2.70 2.70 0.00 4.50 -29.81%
NAPS 1.28 1.2669 1.2781 1.2372 1.2532 1.2435 1.5388 -11.58%
Adjusted Per Share Value based on latest NOSH - 220,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.06 3.50 13.60 10.13 6.91 3.89 9.61 -18.62%
EPS 2.70 1.39 7.92 3.83 2.73 1.76 0.38 270.91%
DPS 2.65 0.00 5.20 2.70 2.70 0.00 2.05 18.72%
NAPS 1.28 1.2669 1.2781 1.2372 1.2532 1.2435 0.6995 49.77%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.745 0.76 0.835 0.88 0.96 0.96 0.975 -
P/RPS 10.55 21.72 6.14 8.68 13.90 24.70 4.61 73.92%
P/EPS 27.63 54.86 10.55 22.98 35.23 54.52 117.47 -61.99%
EY 3.62 1.82 9.48 4.35 2.84 1.83 0.85 163.43%
DY 3.56 0.00 6.23 3.07 2.81 0.00 4.62 -15.98%
P/NAPS 0.58 0.60 0.65 0.71 0.77 0.77 0.63 -5.37%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 06/08/18 22/05/18 22/01/18 16/11/17 04/08/17 17/05/17 19/01/17 -
Price 0.80 0.73 0.80 0.845 0.94 0.94 0.995 -
P/RPS 11.33 20.86 5.88 8.34 13.61 24.19 4.71 79.81%
P/EPS 29.67 52.69 10.10 22.07 34.50 53.38 119.88 -60.68%
EY 3.37 1.90 9.90 4.53 2.90 1.87 0.83 155.16%
DY 3.31 0.00 6.50 3.20 2.87 0.00 4.52 -18.80%
P/NAPS 0.63 0.58 0.63 0.68 0.75 0.76 0.65 -2.06%

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