[AHP] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 38.94%
YoY- 46.05%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 26,392 21,147 15,294 14,444 13,327 13,448 13,800 54.01%
PBT 3,934 543 4,365 3,768 2,712 3,263 3,951 -0.28%
Tax 287 287 0 0 0 0 -1,951 -
NP 4,221 830 4,365 3,768 2,712 3,263 2,000 64.45%
-
NP to SH 4,221 830 4,365 3,768 2,712 3,263 2,000 64.45%
-
Tax Rate -7.30% -52.85% 0.00% 0.00% 0.00% 0.00% 49.38% -
Total Cost 22,171 20,317 10,929 10,676 10,615 10,185 11,800 52.20%
-
Net Worth 273,569 153,602 156,640 158,280 156,529 159,549 149,730 49.39%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 5,994 5,994 6,500 6,500 6,994 6,994 7,200 -11.49%
Div Payout % 142.02% 722.24% 148.91% 172.51% 257.93% 214.37% 360.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 273,569 153,602 156,640 158,280 156,529 159,549 149,730 49.39%
NOSH 220,000 220,000 100,000 100,000 100,000 100,000 100,000 69.07%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.99% 3.92% 28.54% 26.09% 20.35% 24.26% 14.49% -
ROE 1.54% 0.54% 2.79% 2.38% 1.73% 2.05% 1.34% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.00 21.19 15.29 14.44 13.33 13.45 13.80 -8.88%
EPS 1.92 0.83 4.37 3.77 2.71 3.26 2.00 -2.68%
DPS 2.72 6.00 6.50 6.50 7.00 7.00 7.20 -47.71%
NAPS 1.2435 1.5388 1.5664 1.5828 1.5653 1.5955 1.4973 -11.63%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.00 9.61 6.95 6.57 6.06 6.11 6.27 54.08%
EPS 1.92 0.38 1.98 1.71 1.23 1.48 0.91 64.42%
DPS 2.72 2.72 2.95 2.95 3.18 3.18 3.27 -11.54%
NAPS 1.2435 0.6982 0.712 0.7195 0.7115 0.7252 0.6806 49.39%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.96 0.975 1.02 1.02 1.02 1.00 1.00 -
P/RPS 8.00 4.60 6.67 7.06 7.65 7.44 7.25 6.77%
P/EPS 50.04 117.26 23.37 27.07 37.61 30.65 50.00 0.05%
EY 2.00 0.85 4.28 3.69 2.66 3.26 2.00 0.00%
DY 2.84 6.15 6.37 6.37 6.86 7.00 7.20 -46.18%
P/NAPS 0.77 0.63 0.65 0.64 0.65 0.63 0.67 9.70%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 17/05/17 19/01/17 24/11/16 28/07/16 03/05/16 02/02/16 24/11/15 -
Price 0.94 0.995 1.02 1.03 1.02 1.03 1.01 -
P/RPS 7.84 4.70 6.67 7.13 7.65 7.66 7.32 4.67%
P/EPS 48.99 119.66 23.37 27.34 37.61 31.57 50.50 -2.00%
EY 2.04 0.84 4.28 3.66 2.66 3.17 1.98 2.00%
DY 2.90 6.03 6.37 6.31 6.86 6.80 7.13 -45.07%
P/NAPS 0.76 0.65 0.65 0.65 0.65 0.65 0.67 8.75%

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