[AHP] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
30-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -33.83%
YoY- -29.27%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 31,587 31,678 31,676 31,848 31,344 30,258 29,069 5.68%
PBT 14,799 14,734 12,622 12,541 18,931 17,670 16,907 -8.48%
Tax -222 -222 -222 -222 -315 -315 -315 -20.78%
NP 14,577 14,512 12,400 12,319 18,616 17,355 16,592 -8.26%
-
NP to SH 14,577 14,512 12,400 12,319 18,616 17,355 16,592 -8.26%
-
Tax Rate 1.50% 1.51% 1.76% 1.77% 1.66% 1.78% 1.86% -
Total Cost 17,010 17,166 19,276 19,529 12,728 12,903 12,477 22.92%
-
Net Worth 281,226 283,734 278,739 282,172 279,466 281,599 278,717 0.59%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 12,825 12,825 12,386 12,386 11,330 11,330 11,440 7.90%
Div Payout % 87.99% 88.38% 99.89% 100.54% 60.86% 65.28% 68.95% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 281,226 283,734 278,739 282,172 279,466 281,599 278,717 0.59%
NOSH 220,000 220,000 220,000 220,000 220,000 220,000 220,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 46.15% 45.81% 39.15% 38.68% 59.39% 57.36% 57.08% -
ROE 5.18% 5.11% 4.45% 4.37% 6.66% 6.16% 5.95% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.36 14.40 14.40 14.48 14.25 13.75 13.21 5.71%
EPS 6.63 6.60 5.64 5.60 8.46 7.89 7.54 -8.20%
DPS 5.83 5.83 5.63 5.63 5.15 5.15 5.20 7.91%
NAPS 1.2783 1.2897 1.267 1.2826 1.2703 1.28 1.2669 0.59%
Adjusted Per Share Value based on latest NOSH - 220,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.36 14.40 14.40 14.48 14.25 13.75 13.21 5.71%
EPS 6.63 6.60 5.64 5.60 8.46 7.89 7.54 -8.20%
DPS 5.83 5.83 5.63 5.63 5.15 5.15 5.20 7.91%
NAPS 1.2783 1.2897 1.267 1.2826 1.2703 1.28 1.2669 0.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.775 0.78 0.77 0.78 0.79 0.745 0.76 -
P/RPS 5.40 5.42 5.35 5.39 5.54 5.42 5.75 -4.09%
P/EPS 11.70 11.82 13.66 13.93 9.34 9.44 10.08 10.43%
EY 8.55 8.46 7.32 7.18 10.71 10.59 9.92 -9.42%
DY 7.52 7.47 7.31 7.22 6.52 6.91 6.84 6.51%
P/NAPS 0.61 0.60 0.61 0.61 0.62 0.58 0.60 1.10%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 01/08/19 14/05/19 30/01/19 27/11/18 06/08/18 22/05/18 -
Price 0.765 0.81 0.76 0.74 0.72 0.80 0.73 -
P/RPS 5.33 5.63 5.28 5.11 5.05 5.82 5.52 -2.30%
P/EPS 11.55 12.28 13.48 13.22 8.51 10.14 9.68 12.48%
EY 8.66 8.14 7.42 7.57 11.75 9.86 10.33 -11.08%
DY 7.62 7.20 7.41 7.61 7.15 6.44 7.12 4.62%
P/NAPS 0.60 0.63 0.60 0.58 0.57 0.63 0.58 2.28%

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