[AHP] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.48%
YoY- 0.07%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 13,800 13,389 17,087 17,679 17,369 15,056 16,433 -2.86%
PBT 3,951 5,335 9,128 10,123 10,116 7,795 9,450 -13.52%
Tax -1,951 0 0 0 0 0 0 -
NP 2,000 5,335 9,128 10,123 10,116 7,795 9,450 -22.79%
-
NP to SH 2,000 5,335 9,128 10,123 10,116 7,795 9,450 -22.79%
-
Tax Rate 49.38% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,800 8,054 7,959 7,556 7,253 7,261 6,983 9.13%
-
Net Worth 149,730 154,929 156,970 155,239 152,777 149,430 149,249 0.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,200 7,400 3,700 - - 7,355 6,750 1.08%
Div Payout % 360.00% 138.71% 40.53% - - 94.36% 71.43% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 149,730 154,929 156,970 155,239 152,777 149,430 149,249 0.05%
NOSH 100,000 100,000 100,000 100,000 100,168 99,819 100,000 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.49% 39.85% 53.42% 57.26% 58.24% 51.77% 57.51% -
ROE 1.34% 3.44% 5.82% 6.52% 6.62% 5.22% 6.33% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.80 13.39 17.09 17.68 17.34 15.08 16.43 -2.86%
EPS 2.00 5.34 9.13 10.12 10.10 7.81 9.45 -22.79%
DPS 7.20 7.40 3.70 0.00 0.00 7.35 6.75 1.08%
NAPS 1.4973 1.5493 1.5697 1.5524 1.5252 1.497 1.4925 0.05%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.27 6.09 7.77 8.04 7.90 6.84 7.47 -2.87%
EPS 0.91 2.43 4.15 4.60 4.60 3.54 4.30 -22.79%
DPS 3.27 3.36 1.68 0.00 0.00 3.34 3.07 1.05%
NAPS 0.6806 0.7042 0.7135 0.7056 0.6944 0.6792 0.6784 0.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.00 1.17 1.14 1.06 1.02 0.96 0.90 -
P/RPS 7.25 8.74 6.67 6.00 5.88 6.36 5.48 4.77%
P/EPS 50.00 21.93 12.49 10.47 10.10 12.29 9.52 31.82%
EY 2.00 4.56 8.01 9.55 9.90 8.13 10.50 -24.13%
DY 7.20 6.32 3.25 0.00 0.00 7.66 7.50 -0.67%
P/NAPS 0.67 0.76 0.73 0.68 0.67 0.64 0.60 1.85%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 26/11/14 27/11/13 20/11/12 09/11/11 18/11/10 17/11/09 -
Price 1.01 1.16 1.14 1.10 1.04 0.97 0.90 -
P/RPS 7.32 8.66 6.67 6.22 6.00 6.43 5.48 4.94%
P/EPS 50.50 21.74 12.49 10.87 10.30 12.42 9.52 32.04%
EY 1.98 4.60 8.01 9.20 9.71 8.05 10.50 -24.26%
DY 7.13 6.38 3.25 0.00 0.00 7.58 7.50 -0.83%
P/NAPS 0.67 0.75 0.73 0.71 0.68 0.65 0.60 1.85%

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