[AHP] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 15.84%
YoY- 118.25%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 31,587 31,344 31,587 15,294 13,800 13,389 17,087 10.77%
PBT 14,799 18,931 5,373 4,365 3,951 5,335 9,128 8.38%
Tax -222 -315 287 0 -1,951 0 0 -
NP 14,577 18,616 5,660 4,365 2,000 5,335 9,128 8.11%
-
NP to SH 14,577 18,616 5,660 4,365 2,000 5,335 9,128 8.11%
-
Tax Rate 1.50% 1.66% -5.34% 0.00% 49.38% 0.00% 0.00% -
Total Cost 17,010 12,728 25,927 10,929 11,800 8,054 7,959 13.48%
-
Net Worth 281,226 279,466 272,184 156,640 149,730 154,929 156,970 10.20%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 12,825 11,330 7,440 6,500 7,200 7,400 3,700 23.00%
Div Payout % 87.99% 60.86% 131.45% 148.91% 360.00% 138.71% 40.53% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 281,226 279,466 272,184 156,640 149,730 154,929 156,970 10.20%
NOSH 220,000 220,000 220,000 100,000 100,000 100,000 100,000 14.03%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 46.15% 59.39% 17.92% 28.54% 14.49% 39.85% 53.42% -
ROE 5.18% 6.66% 2.08% 2.79% 1.34% 3.44% 5.82% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.36 14.25 14.36 15.29 13.80 13.39 17.09 -2.85%
EPS 6.63 8.46 2.57 4.37 2.00 5.34 9.13 -5.19%
DPS 5.83 5.15 3.38 6.50 7.20 7.40 3.70 7.86%
NAPS 1.2783 1.2703 1.2372 1.5664 1.4973 1.5493 1.5697 -3.36%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.36 14.25 14.36 6.95 6.27 6.09 7.77 10.77%
EPS 6.63 8.46 2.57 1.98 0.91 2.43 4.15 8.11%
DPS 5.83 5.15 3.38 2.95 3.27 3.36 1.68 23.03%
NAPS 1.2783 1.2703 1.2372 0.712 0.6806 0.7042 0.7135 10.20%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.775 0.79 0.88 1.02 1.00 1.17 1.14 -
P/RPS 5.40 5.54 6.13 6.67 7.25 8.74 6.67 -3.45%
P/EPS 11.70 9.34 34.20 23.37 50.00 21.93 12.49 -1.08%
EY 8.55 10.71 2.92 4.28 2.00 4.56 8.01 1.09%
DY 7.52 6.52 3.84 6.37 7.20 6.32 3.25 14.99%
P/NAPS 0.61 0.62 0.71 0.65 0.67 0.76 0.73 -2.94%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 27/11/18 16/11/17 24/11/16 24/11/15 26/11/14 27/11/13 -
Price 0.765 0.72 0.845 1.02 1.01 1.16 1.14 -
P/RPS 5.33 5.05 5.89 6.67 7.32 8.66 6.67 -3.66%
P/EPS 11.55 8.51 32.84 23.37 50.50 21.74 12.49 -1.29%
EY 8.66 11.75 3.04 4.28 1.98 4.60 8.01 1.30%
DY 7.62 7.15 4.00 6.37 7.13 6.38 3.25 15.25%
P/NAPS 0.60 0.57 0.68 0.65 0.67 0.75 0.73 -3.21%

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