[AHP] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
22-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 55.06%
YoY- 1998.55%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 31,247 31,848 29,920 21,147 13,681 14,469 13,822 14.55%
PBT 14,938 12,241 17,733 543 12,768 5,838 5,961 16.53%
Tax -2,146 78 -315 287 -463 -1,951 0 -
NP 12,792 12,319 17,418 830 12,305 3,887 5,961 13.56%
-
NP to SH 12,792 12,319 17,418 830 12,305 3,887 5,961 13.56%
-
Tax Rate 14.37% -0.64% 1.78% -52.85% 3.63% 33.42% 0.00% -
Total Cost 18,455 19,529 12,502 20,317 1,376 10,582 7,861 15.27%
-
Net Worth 282,128 282,172 281,182 153,880 159,549 154,439 157,949 10.14%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 12,650 12,386 11,439 4,500 7,000 7,400 7,400 9.34%
Div Payout % 98.89% 100.54% 65.68% 542.17% 56.89% 190.38% 124.14% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 282,128 282,172 281,182 153,880 159,549 154,439 157,949 10.14%
NOSH 220,000 220,000 220,000 220,000 100,000 100,000 100,000 14.03%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 40.94% 38.68% 58.22% 3.92% 89.94% 26.86% 43.13% -
ROE 4.53% 4.37% 6.19% 0.54% 7.71% 2.52% 3.77% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.20 14.48 13.60 21.15 13.68 14.47 13.82 0.45%
EPS 5.81 5.60 7.92 0.83 12.31 3.89 5.96 -0.42%
DPS 5.75 5.63 5.20 4.50 7.00 7.40 7.40 -4.11%
NAPS 1.2824 1.2826 1.2781 1.5388 1.5955 1.5444 1.5795 -3.41%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.20 14.48 13.60 9.61 6.22 6.58 6.28 14.55%
EPS 5.81 5.60 7.92 0.38 5.59 1.77 2.71 13.54%
DPS 5.75 5.63 5.20 2.05 3.18 3.36 3.36 9.36%
NAPS 1.2824 1.2826 1.2781 0.6995 0.7252 0.702 0.718 10.14%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.765 0.78 0.835 0.975 1.00 1.13 1.13 -
P/RPS 5.39 5.39 6.14 4.61 7.31 7.81 8.18 -6.71%
P/EPS 13.16 13.93 10.55 117.47 8.13 29.07 18.96 -5.90%
EY 7.60 7.18 9.48 0.85 12.31 3.44 5.28 6.25%
DY 7.52 7.22 6.23 4.62 7.00 6.55 6.55 2.32%
P/NAPS 0.60 0.61 0.65 0.63 0.63 0.73 0.72 -2.99%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/01/20 30/01/19 22/01/18 19/01/17 02/02/16 28/01/15 29/01/14 -
Price 0.785 0.74 0.80 0.995 1.03 1.15 1.13 -
P/RPS 5.53 5.11 5.88 4.71 7.53 7.95 8.18 -6.31%
P/EPS 13.50 13.22 10.10 119.88 8.37 29.59 18.96 -5.50%
EY 7.41 7.57 9.90 0.83 11.95 3.38 5.28 5.80%
DY 7.32 7.61 6.50 4.52 6.80 6.43 6.55 1.86%
P/NAPS 0.61 0.58 0.63 0.65 0.65 0.74 0.72 -2.72%

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