[AHP] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 38.94%
YoY- 46.05%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 31,678 30,258 28,676 14,444 13,886 13,535 17,363 10.53%
PBT 14,734 17,670 4,310 3,768 4,531 5,268 9,776 7.07%
Tax -222 -315 287 0 -1,951 0 0 -
NP 14,512 17,355 4,597 3,768 2,580 5,268 9,776 6.80%
-
NP to SH 14,512 17,355 4,597 3,768 2,580 5,268 9,776 6.80%
-
Tax Rate 1.51% 1.78% -6.66% 0.00% 43.06% 0.00% 0.00% -
Total Cost 17,166 12,903 24,079 10,676 11,306 8,267 7,587 14.57%
-
Net Worth 283,734 281,599 275,704 158,280 152,460 157,280 159,379 10.08%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 12,825 11,330 7,440 6,500 10,900 11,100 3,700 23.00%
Div Payout % 88.38% 65.28% 161.84% 172.51% 422.48% 210.71% 37.85% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 283,734 281,599 275,704 158,280 152,460 157,280 159,379 10.08%
NOSH 220,000 220,000 220,000 100,000 100,000 100,000 100,000 14.03%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 45.81% 57.36% 16.03% 26.09% 18.58% 38.92% 56.30% -
ROE 5.11% 6.16% 1.67% 2.38% 1.69% 3.35% 6.13% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.40 13.75 13.03 14.44 13.89 13.54 17.36 -3.06%
EPS 6.60 7.89 2.09 3.77 2.58 5.27 9.78 -6.34%
DPS 5.83 5.15 3.38 6.50 10.90 11.10 3.70 7.86%
NAPS 1.2897 1.28 1.2532 1.5828 1.5246 1.5728 1.5938 -3.46%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.40 13.75 13.03 6.57 6.31 6.15 7.89 10.54%
EPS 6.60 7.89 2.09 1.71 1.17 2.39 4.44 6.82%
DPS 5.83 5.15 3.38 2.95 4.95 5.05 1.68 23.03%
NAPS 1.2897 1.28 1.2532 0.7195 0.693 0.7149 0.7245 10.08%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.78 0.745 0.96 1.02 1.08 1.17 1.15 -
P/RPS 5.42 5.42 7.37 7.06 7.78 8.64 6.62 -3.27%
P/EPS 11.82 9.44 45.94 27.07 41.86 22.21 11.76 0.08%
EY 8.46 10.59 2.18 3.69 2.39 4.50 8.50 -0.07%
DY 7.47 6.91 3.52 6.37 10.09 9.49 3.22 15.04%
P/NAPS 0.60 0.58 0.77 0.64 0.71 0.74 0.72 -2.99%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 01/08/19 06/08/18 04/08/17 28/07/16 03/08/15 24/07/14 01/08/13 -
Price 0.81 0.80 0.94 1.03 1.05 1.20 1.18 -
P/RPS 5.63 5.82 7.21 7.13 7.56 8.87 6.80 -3.09%
P/EPS 12.28 10.14 44.99 27.34 40.70 22.78 12.07 0.28%
EY 8.14 9.86 2.22 3.66 2.46 4.39 8.28 -0.28%
DY 7.20 6.44 3.60 6.31 10.38 9.25 3.14 14.82%
P/NAPS 0.63 0.63 0.75 0.65 0.69 0.76 0.74 -2.64%

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