[AHP] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -6.02%
YoY- -17.91%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 30,384 15,404 13,422 14,588 14,696 15,846 15,928 11.35%
PBT 11,990 4,456 3,446 6,060 7,382 8,476 8,730 5.42%
Tax 0 0 0 0 0 0 0 -
NP 11,990 4,456 3,446 6,060 7,382 8,476 8,730 5.42%
-
NP to SH 11,990 4,456 3,446 6,060 7,382 8,476 8,730 5.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,394 10,948 9,976 8,528 7,314 7,370 7,198 16.90%
-
Net Worth 275,704 158,280 152,460 157,280 159,379 290,571 154,253 10.15%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 11,880 6,000 7,000 7,400 7,400 13,694 7,391 8.22%
Div Payout % 99.08% 134.65% 203.13% 122.11% 100.24% 161.57% 84.67% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 275,704 158,280 152,460 157,280 159,379 290,571 154,253 10.15%
NOSH 220,000 100,000 100,000 100,000 100,000 185,065 99,885 14.05%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 39.46% 28.93% 25.67% 41.54% 50.23% 53.49% 54.81% -
ROE 4.35% 2.82% 2.26% 3.85% 4.63% 2.92% 5.66% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.81 15.40 13.42 14.59 14.70 8.56 15.95 -2.37%
EPS 5.46 4.46 3.44 6.06 7.38 4.58 8.74 -7.53%
DPS 5.40 6.00 7.00 7.40 7.40 7.40 7.40 -5.11%
NAPS 1.2532 1.5828 1.5246 1.5728 1.5938 1.5701 1.5443 -3.41%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.81 7.00 6.10 6.63 6.68 7.20 7.24 11.35%
EPS 5.46 2.03 1.57 2.75 3.36 3.85 3.97 5.44%
DPS 5.40 2.73 3.18 3.36 3.36 6.22 3.36 8.22%
NAPS 1.2532 0.7195 0.693 0.7149 0.7245 1.3208 0.7012 10.15%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.96 1.02 1.08 1.17 1.15 1.07 1.06 -
P/RPS 6.95 6.62 8.05 8.02 7.83 12.50 6.65 0.73%
P/EPS 17.61 22.89 31.34 19.31 15.58 23.36 12.13 6.40%
EY 5.68 4.37 3.19 5.18 6.42 4.28 8.25 -6.02%
DY 5.63 5.88 6.48 6.32 6.43 6.92 6.98 -3.51%
P/NAPS 0.77 0.64 0.71 0.74 0.72 0.68 0.69 1.84%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 04/08/17 28/07/16 03/08/15 24/07/14 01/08/13 16/07/12 02/08/11 -
Price 0.94 1.03 1.05 1.20 1.18 1.09 1.05 -
P/RPS 6.81 6.69 7.82 8.23 8.03 12.73 6.58 0.57%
P/EPS 17.25 23.11 30.47 19.80 15.98 23.80 12.01 6.21%
EY 5.80 4.33 3.28 5.05 6.26 4.20 8.32 -5.83%
DY 5.74 5.83 6.67 6.17 6.27 6.79 7.05 -3.36%
P/NAPS 0.75 0.65 0.69 0.76 0.74 0.69 0.68 1.64%

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