[AHP] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
14-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 0.66%
YoY- -25.27%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 31,247 31,587 31,678 31,676 31,848 31,344 30,258 2.16%
PBT 14,938 14,799 14,734 12,622 12,541 18,931 17,670 -10.56%
Tax -2,146 -222 -222 -222 -222 -315 -315 258.11%
NP 12,792 14,577 14,512 12,400 12,319 18,616 17,355 -18.35%
-
NP to SH 12,792 14,577 14,512 12,400 12,319 18,616 17,355 -18.35%
-
Tax Rate 14.37% 1.50% 1.51% 1.76% 1.77% 1.66% 1.78% -
Total Cost 18,455 17,010 17,166 19,276 19,529 12,728 12,903 26.86%
-
Net Worth 282,128 281,226 283,734 278,739 282,172 279,466 281,599 0.12%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 12,649 12,825 12,825 12,386 12,386 11,330 11,330 7.59%
Div Payout % 98.89% 87.99% 88.38% 99.89% 100.54% 60.86% 65.28% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 282,128 281,226 283,734 278,739 282,172 279,466 281,599 0.12%
NOSH 220,000 220,000 220,000 220,000 220,000 220,000 220,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 40.94% 46.15% 45.81% 39.15% 38.68% 59.39% 57.36% -
ROE 4.53% 5.18% 5.11% 4.45% 4.37% 6.66% 6.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.20 14.36 14.40 14.40 14.48 14.25 13.75 2.16%
EPS 5.81 6.63 6.60 5.64 5.60 8.46 7.89 -18.40%
DPS 5.75 5.83 5.83 5.63 5.63 5.15 5.15 7.60%
NAPS 1.2824 1.2783 1.2897 1.267 1.2826 1.2703 1.28 0.12%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.20 14.36 14.40 14.40 14.48 14.25 13.75 2.16%
EPS 5.81 6.63 6.60 5.64 5.60 8.46 7.89 -18.40%
DPS 5.75 5.83 5.83 5.63 5.63 5.15 5.15 7.60%
NAPS 1.2824 1.2783 1.2897 1.267 1.2826 1.2703 1.28 0.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.765 0.775 0.78 0.77 0.78 0.79 0.745 -
P/RPS 5.39 5.40 5.42 5.35 5.39 5.54 5.42 -0.36%
P/EPS 13.16 11.70 11.82 13.66 13.93 9.34 9.44 24.71%
EY 7.60 8.55 8.46 7.32 7.18 10.71 10.59 -19.79%
DY 7.52 7.52 7.47 7.31 7.22 6.52 6.91 5.78%
P/NAPS 0.60 0.61 0.60 0.61 0.61 0.62 0.58 2.27%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/01/20 18/11/19 01/08/19 14/05/19 30/01/19 27/11/18 06/08/18 -
Price 0.785 0.765 0.81 0.76 0.74 0.72 0.80 -
P/RPS 5.53 5.33 5.63 5.28 5.11 5.05 5.82 -3.34%
P/EPS 13.50 11.55 12.28 13.48 13.22 8.51 10.14 20.95%
EY 7.41 8.66 8.14 7.42 7.57 11.75 9.86 -17.29%
DY 7.32 7.62 7.20 7.41 7.61 7.15 6.44 8.88%
P/NAPS 0.61 0.60 0.63 0.60 0.58 0.57 0.63 -2.12%

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