[AHP] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -2.09%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,822 13,822 17,087 17,363 17,491 17,938 17,679 -15.14%
PBT 5,961 5,961 9,128 9,776 9,985 10,323 10,123 -29.76%
Tax 0 0 0 0 0 0 0 -
NP 5,961 5,961 9,128 9,776 9,985 10,323 10,123 -29.76%
-
NP to SH 5,961 5,961 9,128 9,776 9,985 10,323 10,123 -29.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,861 7,861 7,959 7,587 7,506 7,615 7,556 2.67%
-
Net Worth 155,900 157,949 156,970 159,379 157,309 156,389 155,239 0.28%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 11,100 3,700 3,700 3,700 3,700 3,700 - -
Div Payout % 186.21% 62.07% 40.53% 37.85% 37.06% 35.84% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 155,900 157,949 156,970 159,379 157,309 156,389 155,239 0.28%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 43.13% 43.13% 53.42% 56.30% 57.09% 57.55% 57.26% -
ROE 3.82% 3.77% 5.82% 6.13% 6.35% 6.60% 6.52% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.82 13.82 17.09 17.36 17.49 17.94 17.68 -15.15%
EPS 5.96 5.96 9.13 9.78 9.99 10.32 10.12 -29.76%
DPS 11.10 3.70 3.70 3.70 3.70 3.70 0.00 -
NAPS 1.559 1.5795 1.5697 1.5938 1.5731 1.5639 1.5524 0.28%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.28 6.28 7.77 7.89 7.95 8.15 8.04 -15.19%
EPS 2.71 2.71 4.15 4.44 4.54 4.69 4.60 -29.74%
DPS 5.05 1.68 1.68 1.68 1.68 1.68 0.00 -
NAPS 0.7086 0.718 0.7135 0.7245 0.715 0.7109 0.7056 0.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.12 1.13 1.14 1.15 1.08 1.10 1.06 -
P/RPS 8.10 8.18 6.67 6.62 6.17 6.13 6.00 22.17%
P/EPS 18.79 18.96 12.49 11.76 10.82 10.66 10.47 47.73%
EY 5.32 5.28 8.01 8.50 9.25 9.38 9.55 -32.32%
DY 9.91 3.27 3.25 3.22 3.43 3.36 0.00 -
P/NAPS 0.72 0.72 0.73 0.72 0.69 0.70 0.68 3.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 14/05/14 29/01/14 27/11/13 01/08/13 07/05/13 29/01/13 20/11/12 -
Price 1.16 1.13 1.14 1.18 1.12 1.11 1.10 -
P/RPS 8.39 8.18 6.67 6.80 6.40 6.19 6.22 22.10%
P/EPS 19.46 18.96 12.49 12.07 11.22 10.75 10.87 47.49%
EY 5.14 5.28 8.01 8.28 8.92 9.30 9.20 -32.18%
DY 9.57 3.27 3.25 3.14 3.30 3.33 0.00 -
P/NAPS 0.74 0.72 0.73 0.74 0.71 0.71 0.71 2.80%

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