[AHP] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.63%
YoY- -11.94%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 29,728 15,808 13,346 14,238 14,505 15,640 15,464 11.49%
PBT 11,233 4,793 3,324 5,840 6,632 8,225 8,197 5.38%
Tax 0 0 0 0 0 0 0 -
NP 11,233 4,793 3,324 5,840 6,632 8,225 8,197 5.38%
-
NP to SH 11,233 4,793 3,324 5,840 6,632 8,225 8,197 5.38%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,494 11,014 10,022 8,398 7,873 7,414 7,266 16.83%
-
Net Worth 272,184 156,640 149,730 154,929 156,970 155,239 152,470 10.13%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,920 4,000 4,666 9,866 4,933 4,933 4,931 8.20%
Div Payout % 70.50% 83.45% 140.39% 168.95% 74.39% 59.98% 60.16% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 272,184 156,640 149,730 154,929 156,970 155,239 152,470 10.13%
NOSH 220,000 100,000 100,000 100,000 100,000 100,000 99,967 14.03%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 37.79% 30.32% 24.91% 41.02% 45.72% 52.59% 53.01% -
ROE 4.13% 3.06% 2.22% 3.77% 4.23% 5.30% 5.38% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.51 15.81 13.35 14.24 14.51 15.64 15.47 -2.23%
EPS 5.11 4.80 3.32 5.84 6.63 8.23 8.20 -7.57%
DPS 3.60 4.00 4.67 9.87 4.93 4.93 4.93 -5.10%
NAPS 1.2372 1.5664 1.4973 1.5493 1.5697 1.5524 1.5252 -3.42%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.51 7.19 6.07 6.47 6.59 7.11 7.03 11.49%
EPS 5.11 2.18 1.51 2.65 3.01 3.74 3.73 5.38%
DPS 3.60 1.82 2.12 4.48 2.24 2.24 2.24 8.22%
NAPS 1.2372 0.712 0.6806 0.7042 0.7135 0.7056 0.693 10.13%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.88 1.02 1.00 1.17 1.14 1.06 1.02 -
P/RPS 6.51 6.45 7.49 8.22 7.86 6.78 6.59 -0.20%
P/EPS 17.23 21.28 30.08 20.03 17.19 12.89 12.44 5.57%
EY 5.80 4.70 3.32 4.99 5.82 7.76 8.04 -5.29%
DY 4.09 3.92 4.67 8.43 4.33 4.65 4.84 -2.76%
P/NAPS 0.71 0.65 0.67 0.76 0.73 0.68 0.67 0.97%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 24/11/16 24/11/15 26/11/14 27/11/13 20/11/12 09/11/11 -
Price 0.845 1.02 1.01 1.16 1.14 1.10 1.04 -
P/RPS 6.25 6.45 7.57 8.15 7.86 7.03 6.72 -1.20%
P/EPS 16.55 21.28 30.39 19.86 17.19 13.37 12.68 4.53%
EY 6.04 4.70 3.29 5.03 5.82 7.48 7.88 -4.33%
DY 4.26 3.92 4.62 8.51 4.33 4.48 4.74 -1.76%
P/NAPS 0.68 0.65 0.67 0.75 0.73 0.71 0.68 0.00%

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