[AHP] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 408.55%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 29,920 31,587 28,676 26,392 21,147 15,294 14,444 62.28%
PBT 17,733 5,373 4,310 3,934 543 4,365 3,768 180.04%
Tax -315 287 287 287 287 0 0 -
NP 17,418 5,660 4,597 4,221 830 4,365 3,768 176.72%
-
NP to SH 17,418 5,660 4,597 4,221 830 4,365 3,768 176.72%
-
Tax Rate 1.78% -5.34% -6.66% -7.30% -52.85% 0.00% 0.00% -
Total Cost 12,502 25,927 24,079 22,171 20,317 10,929 10,676 11.06%
-
Net Worth 281,182 272,184 275,704 273,569 153,602 156,640 158,280 46.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,440 7,440 7,440 5,994 5,994 6,500 6,500 45.62%
Div Payout % 65.68% 131.45% 161.84% 142.02% 722.24% 148.91% 172.51% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 281,182 272,184 275,704 273,569 153,602 156,640 158,280 46.52%
NOSH 220,000 220,000 220,000 220,000 220,000 100,000 100,000 68.91%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 58.22% 17.92% 16.03% 15.99% 3.92% 28.54% 26.09% -
ROE 6.19% 2.08% 1.67% 1.54% 0.54% 2.79% 2.38% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.60 14.36 13.03 12.00 21.19 15.29 14.44 -3.90%
EPS 7.92 2.57 2.09 1.92 0.83 4.37 3.77 63.80%
DPS 5.20 3.38 3.38 2.72 6.00 6.50 6.50 -13.78%
NAPS 1.2781 1.2372 1.2532 1.2435 1.5388 1.5664 1.5828 -13.25%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.60 14.36 13.03 12.00 9.61 6.95 6.57 62.20%
EPS 7.92 2.57 2.09 1.92 0.38 1.98 1.71 177.08%
DPS 5.20 3.38 3.38 2.72 2.72 2.95 2.95 45.77%
NAPS 1.2781 1.2372 1.2532 1.2435 0.6982 0.712 0.7195 46.52%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.835 0.88 0.96 0.96 0.975 1.02 1.02 -
P/RPS 6.14 6.13 7.37 8.00 4.60 6.67 7.06 -8.86%
P/EPS 10.55 34.20 45.94 50.04 117.26 23.37 27.07 -46.55%
EY 9.48 2.92 2.18 2.00 0.85 4.28 3.69 87.25%
DY 6.23 3.84 3.52 2.84 6.15 6.37 6.37 -1.46%
P/NAPS 0.65 0.71 0.77 0.77 0.63 0.65 0.64 1.03%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/01/18 16/11/17 04/08/17 17/05/17 19/01/17 24/11/16 28/07/16 -
Price 0.80 0.845 0.94 0.94 0.995 1.02 1.03 -
P/RPS 5.88 5.89 7.21 7.84 4.70 6.67 7.13 -12.02%
P/EPS 10.10 32.84 44.99 48.99 119.66 23.37 27.34 -48.42%
EY 9.90 3.04 2.22 2.04 0.84 4.28 3.66 93.78%
DY 6.50 4.00 3.60 2.90 6.03 6.37 6.31 1.99%
P/NAPS 0.63 0.68 0.75 0.76 0.65 0.65 0.65 -2.05%

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