[AHP] YoY TTM 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- 1.27%
YoY- -41.55%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 31,587 15,294 13,800 13,389 17,087 17,679 17,369 10.47%
PBT 5,373 4,365 3,951 5,335 9,128 10,123 10,116 -9.99%
Tax 287 0 -1,951 0 0 0 0 -
NP 5,660 4,365 2,000 5,335 9,128 10,123 10,116 -9.21%
-
NP to SH 5,660 4,365 2,000 5,335 9,128 10,123 10,116 -9.21%
-
Tax Rate -5.34% 0.00% 49.38% 0.00% 0.00% 0.00% 0.00% -
Total Cost 25,927 10,929 11,800 8,054 7,959 7,556 7,253 23.62%
-
Net Worth 272,184 156,640 149,730 154,929 156,970 155,239 152,777 10.09%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,440 6,500 7,200 7,400 3,700 - - -
Div Payout % 131.45% 148.91% 360.00% 138.71% 40.53% - - -
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 272,184 156,640 149,730 154,929 156,970 155,239 152,777 10.09%
NOSH 220,000 100,000 100,000 100,000 100,000 100,000 100,168 13.99%
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 17.92% 28.54% 14.49% 39.85% 53.42% 57.26% 58.24% -
ROE 2.08% 2.79% 1.34% 3.44% 5.82% 6.52% 6.62% -
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 14.36 15.29 13.80 13.39 17.09 17.68 17.34 -3.09%
EPS 2.57 4.37 2.00 5.34 9.13 10.12 10.10 -20.37%
DPS 3.38 6.50 7.20 7.40 3.70 0.00 0.00 -
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 14.36 6.95 6.27 6.09 7.77 8.04 7.90 10.46%
EPS 2.57 1.98 0.91 2.43 4.15 4.60 4.60 -9.23%
DPS 3.38 2.95 3.27 3.36 1.68 0.00 0.00 -
NAPS 1.2372 0.712 0.6806 0.7042 0.7135 0.7056 0.6944 10.09%
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 6.13 6.67 7.25 8.74 6.67 6.00 5.88 0.69%
P/EPS 34.20 23.37 50.00 21.93 12.49 10.47 10.10 22.51%
EY 2.92 4.28 2.00 4.56 8.01 9.55 9.90 -18.39%
DY 3.84 6.37 7.20 6.32 3.25 0.00 0.00 -
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 5.89 6.67 7.32 8.66 6.67 6.22 6.00 -0.30%
P/EPS 32.84 23.37 50.50 21.74 12.49 10.87 10.30 21.29%
EY 3.04 4.28 1.98 4.60 8.01 9.20 9.71 -17.58%
DY 4.00 6.37 7.13 6.38 3.25 0.00 0.00 -
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