[AHP] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
06-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -0.4%
YoY- 2.75%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 30,494 28,917 31,610 31,247 31,587 31,678 31,676 -2.49%
PBT 7,330 11,358 14,887 14,938 14,799 14,734 12,622 -30.32%
Tax -1,713 -2,146 -2,146 -2,146 -222 -222 -222 289.03%
NP 5,617 9,212 12,741 12,792 14,577 14,512 12,400 -40.93%
-
NP to SH 5,617 9,212 12,741 12,792 14,577 14,512 12,400 -40.93%
-
Tax Rate 23.37% 18.89% 14.42% 14.37% 1.50% 1.51% 1.76% -
Total Cost 24,877 19,705 18,869 18,455 17,010 17,166 19,276 18.48%
-
Net Worth 276,606 280,301 278,828 282,128 281,226 283,734 278,739 -0.50%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 10,230 10,230 12,649 12,649 12,825 12,825 12,386 -11.93%
Div Payout % 182.13% 111.05% 99.29% 98.89% 87.99% 88.38% 99.89% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 276,606 280,301 278,828 282,128 281,226 283,734 278,739 -0.50%
NOSH 220,000 220,000 220,000 220,000 220,000 220,000 220,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 18.42% 31.86% 40.31% 40.94% 46.15% 45.81% 39.15% -
ROE 2.03% 3.29% 4.57% 4.53% 5.18% 5.11% 4.45% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.86 13.14 14.37 14.20 14.36 14.40 14.40 -2.50%
EPS 2.55 4.19 5.79 5.81 6.63 6.60 5.64 -41.00%
DPS 4.65 4.65 5.75 5.75 5.83 5.83 5.63 -11.93%
NAPS 1.2573 1.2741 1.2674 1.2824 1.2783 1.2897 1.267 -0.50%
Adjusted Per Share Value based on latest NOSH - 220,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.86 13.14 14.37 14.20 14.36 14.40 14.40 -2.50%
EPS 2.55 4.19 5.79 5.81 6.63 6.60 5.64 -41.00%
DPS 4.65 4.65 5.75 5.75 5.83 5.83 5.63 -11.93%
NAPS 1.2573 1.2741 1.2674 1.2824 1.2783 1.2897 1.267 -0.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.935 0.70 0.66 0.765 0.775 0.78 0.77 -
P/RPS 6.75 5.33 4.59 5.39 5.40 5.42 5.35 16.71%
P/EPS 36.62 16.72 11.40 13.16 11.70 11.82 13.66 92.63%
EY 2.73 5.98 8.77 7.60 8.55 8.46 7.32 -48.09%
DY 4.97 6.64 8.71 7.52 7.52 7.47 7.31 -22.62%
P/NAPS 0.74 0.55 0.52 0.60 0.61 0.60 0.61 13.70%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 17/11/20 30/07/20 06/05/20 20/01/20 18/11/19 01/08/19 14/05/19 -
Price 0.96 0.70 0.71 0.785 0.765 0.81 0.76 -
P/RPS 6.93 5.33 4.94 5.53 5.33 5.63 5.28 19.81%
P/EPS 37.60 16.72 12.26 13.50 11.55 12.28 13.48 97.78%
EY 2.66 5.98 8.16 7.41 8.66 8.14 7.42 -49.44%
DY 4.84 6.64 8.10 7.32 7.62 7.20 7.41 -24.66%
P/NAPS 0.76 0.55 0.56 0.61 0.60 0.63 0.60 17.01%

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