[AHP] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
30-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -26.96%
YoY- -70.02%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
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 7,788 8,128 7,624 9,291 3,438 3,790 2,943 17.59%
PBT 3,057 2,918 9,308 -3,052 770 1,458 987 20.72%
Tax -2,146 -222 -315 287 0 -1,951 0 -
NP 911 2,696 8,993 -2,765 770 -493 987 -1.32%
-
NP to SH 911 2,696 8,993 -2,765 770 -493 987 -1.32%
-
Tax Rate 70.20% 7.61% 3.38% - 0.00% 133.81% 0.00% -
Total Cost 6,877 5,432 -1,369 12,056 2,668 4,283 1,956 23.30%
-
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 6,380 6,556 5,500 1,500 3,500 3,700 3,700 9.50%
Div Payout % 700.33% 243.18% 61.16% 0.00% 454.55% 0.00% 374.87% -
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 11.70% 33.17% 117.96% -29.76% 22.40% -13.01% 33.54% -
ROE 0.32% 0.96% 3.20% -1.80% 0.48% -0.32% 0.62% -
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 3.54 3.69 3.47 9.29 3.44 3.79 2.94 3.14%
EPS 0.41 1.23 4.09 -2.77 0.77 -0.49 0.99 -13.65%
DPS 2.90 2.98 2.50 1.50 3.50 3.70 3.70 -3.97%
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 3.54 3.69 3.47 4.22 1.56 1.72 1.34 17.56%
EPS 0.41 1.23 4.09 -1.26 0.35 -0.22 0.45 -1.53%
DPS 2.90 2.98 2.50 0.68 1.59 1.68 1.68 9.52%
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 21.61 21.11 24.09 10.49 29.09 29.82 38.40 -9.13%
P/EPS 184.74 63.65 20.43 -35.26 129.87 -229.21 114.49 8.29%
EY 0.54 1.57 4.90 -2.84 0.77 -0.44 0.87 -7.63%
DY 3.79 3.82 2.99 1.54 3.50 3.27 3.27 2.48%
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 22.18 20.03 23.08 10.71 29.96 30.34 38.40 -8.73%
P/EPS 189.57 60.39 19.57 -35.99 133.77 -233.27 114.49 8.76%
EY 0.53 1.66 5.11 -2.78 0.75 -0.43 0.87 -7.92%
DY 3.69 4.03 3.13 1.51 3.40 3.22 3.27 2.03%
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