[AHP] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
14-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.6%
YoY- 2.66%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 31,247 23,459 15,360 7,527 31,848 23,720 15,530 59.17%
PBT 14,938 11,881 8,125 3,129 12,241 9,623 5,932 84.78%
Tax -2,146 0 0 0 78 0 0 -
NP 12,792 11,881 8,125 3,129 12,319 9,623 5,932 66.68%
-
NP to SH 12,792 11,881 8,125 3,129 12,319 9,623 5,932 66.68%
-
Tax Rate 14.37% 0.00% 0.00% 0.00% -0.64% 0.00% 0.00% -
Total Cost 18,455 11,578 7,235 4,398 19,529 14,097 9,598 54.44%
-
Net Worth 282,128 281,226 283,734 278,739 282,172 279,466 281,599 0.12%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 12,650 6,269 6,269 - 12,386 5,830 5,830 67.36%
Div Payout % 98.89% 52.77% 77.17% - 100.54% 60.58% 98.28% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 282,128 281,226 283,734 278,739 282,172 279,466 281,599 0.12%
NOSH 220,000 220,000 220,000 220,000 220,000 220,000 220,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 40.94% 50.65% 52.90% 41.57% 38.68% 40.57% 38.20% -
ROE 4.53% 4.22% 2.86% 1.12% 4.37% 3.44% 2.11% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.20 10.66 6.98 3.42 14.48 10.78 7.06 59.13%
EPS 5.81 5.40 3.69 1.42 5.60 4.37 2.70 66.44%
DPS 5.75 2.85 2.85 0.00 5.63 2.65 2.65 67.36%
NAPS 1.2824 1.2783 1.2897 1.267 1.2826 1.2703 1.28 0.12%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.20 10.66 6.98 3.42 14.48 10.78 7.06 59.13%
EPS 5.81 5.40 3.69 1.42 5.60 4.37 2.70 66.44%
DPS 5.75 2.85 2.85 0.00 5.63 2.65 2.65 67.36%
NAPS 1.2824 1.2783 1.2897 1.267 1.2826 1.2703 1.28 0.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.765 0.775 0.78 0.77 0.78 0.79 0.745 -
P/RPS 5.39 7.27 11.17 22.51 5.39 7.33 10.55 -36.01%
P/EPS 13.16 14.35 21.12 54.14 13.93 18.06 27.63 -38.92%
EY 7.60 6.97 4.73 1.85 7.18 5.54 3.62 63.73%
DY 7.52 3.68 3.65 0.00 7.22 3.35 3.56 64.40%
P/NAPS 0.60 0.61 0.60 0.61 0.61 0.62 0.58 2.27%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/01/20 18/11/19 01/08/19 14/05/19 30/01/19 27/11/18 06/08/18 -
Price 0.785 0.765 0.81 0.76 0.74 0.72 0.80 -
P/RPS 5.53 7.17 11.60 22.21 5.11 6.68 11.33 -37.92%
P/EPS 13.50 14.17 21.93 53.44 13.22 16.46 29.67 -40.75%
EY 7.41 7.06 4.56 1.87 7.57 6.08 3.37 68.85%
DY 7.32 3.73 3.52 0.00 7.61 3.68 3.31 69.49%
P/NAPS 0.61 0.60 0.63 0.60 0.58 0.57 0.63 -2.12%

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