[AHP] QoQ TTM 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- 23.12%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 30,258 29,069 29,920 31,587 28,676 26,392 21,147 27.06%
PBT 17,670 16,907 17,733 5,373 4,310 3,934 543 925.79%
Tax -315 -315 -315 287 287 287 287 -
NP 17,355 16,592 17,418 5,660 4,597 4,221 830 663.21%
-
NP to SH 17,355 16,592 17,418 5,660 4,597 4,221 830 663.21%
-
Tax Rate 1.78% 1.86% 1.78% -5.34% -6.66% -7.30% -52.85% -
Total Cost 12,903 12,477 12,502 25,927 24,079 22,171 20,317 -26.17%
-
Net Worth 281,599 278,717 281,182 272,184 275,704 273,569 153,602 49.95%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 11,330 11,440 11,440 7,440 7,440 5,994 5,994 53.05%
Div Payout % 65.28% 68.95% 65.68% 131.45% 161.84% 142.02% 722.24% -
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 281,599 278,717 281,182 272,184 275,704 273,569 153,602 49.95%
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 57.36% 57.08% 58.22% 17.92% 16.03% 15.99% 3.92% -
ROE 6.16% 5.95% 6.19% 2.08% 1.67% 1.54% 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 13.75 13.21 13.60 14.36 13.03 12.00 21.19 -25.10%
EPS 7.89 7.54 7.92 2.57 2.09 1.92 0.83 350.59%
DPS 5.15 5.20 5.20 3.38 3.38 2.72 6.00 -9.70%
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 13.75 13.21 13.60 14.36 13.03 12.00 9.61 27.05%
EPS 7.89 7.54 7.92 2.57 2.09 1.92 0.38 659.64%
DPS 5.15 5.20 5.20 3.38 3.38 2.72 2.72 53.22%
NAPS 1.28 1.2669 1.2781 1.2372 1.2532 1.2435 0.6982 49.95%
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 5.42 5.75 6.14 6.13 7.37 8.00 4.60 11.58%
P/EPS 9.44 10.08 10.55 34.20 45.94 50.04 117.26 -81.44%
EY 10.59 9.92 9.48 2.92 2.18 2.00 0.85 439.91%
DY 6.91 6.84 6.23 3.84 3.52 2.84 6.15 8.10%
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 5.82 5.52 5.88 5.89 7.21 7.84 4.70 15.35%
P/EPS 10.14 9.68 10.10 32.84 44.99 48.99 119.66 -80.79%
EY 9.86 10.33 9.90 3.04 2.22 2.04 0.84 418.82%
DY 6.44 7.12 6.50 4.00 3.60 2.90 6.03 4.49%
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