[AHP] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 15.84%
YoY- 118.25%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 28,676 26,392 21,147 15,294 14,444 13,327 13,448 65.74%
PBT 4,310 3,934 543 4,365 3,768 2,712 3,263 20.40%
Tax 287 287 287 0 0 0 0 -
NP 4,597 4,221 830 4,365 3,768 2,712 3,263 25.69%
-
NP to SH 4,597 4,221 830 4,365 3,768 2,712 3,263 25.69%
-
Tax Rate -6.66% -7.30% -52.85% 0.00% 0.00% 0.00% 0.00% -
Total Cost 24,079 22,171 20,317 10,929 10,676 10,615 10,185 77.56%
-
Net Worth 275,704 273,569 153,602 156,640 158,280 156,529 159,549 44.04%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 7,440 5,994 5,994 6,500 6,500 6,994 6,994 4.21%
Div Payout % 161.84% 142.02% 722.24% 148.91% 172.51% 257.93% 214.37% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 275,704 273,569 153,602 156,640 158,280 156,529 159,549 44.04%
NOSH 220,000 220,000 220,000 100,000 100,000 100,000 100,000 69.23%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 16.03% 15.99% 3.92% 28.54% 26.09% 20.35% 24.26% -
ROE 1.67% 1.54% 0.54% 2.79% 2.38% 1.73% 2.05% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.03 12.00 21.19 15.29 14.44 13.33 13.45 -2.09%
EPS 2.09 1.92 0.83 4.37 3.77 2.71 3.26 -25.66%
DPS 3.38 2.72 6.00 6.50 6.50 7.00 7.00 -38.47%
NAPS 1.2532 1.2435 1.5388 1.5664 1.5828 1.5653 1.5955 -14.88%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.03 12.00 9.61 6.95 6.57 6.06 6.11 65.75%
EPS 2.09 1.92 0.38 1.98 1.71 1.23 1.48 25.89%
DPS 3.38 2.72 2.72 2.95 2.95 3.18 3.18 4.15%
NAPS 1.2532 1.2435 0.6982 0.712 0.7195 0.7115 0.7252 44.05%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.96 0.96 0.975 1.02 1.02 1.02 1.00 -
P/RPS 7.37 8.00 4.60 6.67 7.06 7.65 7.44 -0.62%
P/EPS 45.94 50.04 117.26 23.37 27.07 37.61 30.65 31.00%
EY 2.18 2.00 0.85 4.28 3.69 2.66 3.26 -23.54%
DY 3.52 2.84 6.15 6.37 6.37 6.86 7.00 -36.79%
P/NAPS 0.77 0.77 0.63 0.65 0.64 0.65 0.63 14.32%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 04/08/17 17/05/17 19/01/17 24/11/16 28/07/16 03/05/16 02/02/16 -
Price 0.94 0.94 0.995 1.02 1.03 1.02 1.03 -
P/RPS 7.21 7.84 4.70 6.67 7.13 7.65 7.66 -3.95%
P/EPS 44.99 48.99 119.66 23.37 27.34 37.61 31.57 26.66%
EY 2.22 2.04 0.84 4.28 3.66 2.66 3.17 -21.15%
DY 3.60 2.90 6.03 6.37 6.31 6.86 6.80 -34.58%
P/NAPS 0.75 0.76 0.65 0.65 0.65 0.65 0.65 10.01%

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