[AHP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.98%
YoY- 2.19%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 13,448 14,236 13,822 17,938 17,547 17,279 14,659 -1.42%
PBT 3,263 5,806 5,961 10,323 10,102 10,223 7,463 -12.87%
Tax 0 -1,951 0 0 0 0 0 -
NP 3,263 3,855 5,961 10,323 10,102 10,223 7,463 -12.87%
-
NP to SH 3,263 3,855 5,961 10,323 10,102 10,223 7,463 -12.87%
-
Tax Rate 0.00% 33.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,185 10,381 7,861 7,615 7,445 7,056 7,196 5.95%
-
Net Worth 159,549 155,385 157,949 156,389 156,628 153,592 150,790 0.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,994 7,422 3,700 3,700 3,699 3,605 7,003 -0.02%
Div Payout % 214.37% 192.55% 62.07% 35.84% 36.63% 35.27% 93.84% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 159,549 155,385 157,949 156,389 156,628 153,592 150,790 0.94%
NOSH 100,000 100,000 100,000 100,000 100,101 99,949 100,000 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.26% 27.08% 43.13% 57.55% 57.57% 59.16% 50.91% -
ROE 2.05% 2.48% 3.77% 6.60% 6.45% 6.66% 4.95% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.45 14.15 13.82 17.94 17.53 17.29 14.66 -1.42%
EPS 3.26 3.83 5.96 10.32 10.09 10.23 7.46 -12.88%
DPS 7.00 7.40 3.70 3.70 3.70 3.60 7.00 0.00%
NAPS 1.5955 1.5444 1.5795 1.5639 1.5647 1.5367 1.5079 0.94%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.11 6.47 6.28 8.15 7.98 7.85 6.66 -1.42%
EPS 1.48 1.75 2.71 4.69 4.59 4.65 3.39 -12.89%
DPS 3.18 3.37 1.68 1.68 1.68 1.64 3.18 0.00%
NAPS 0.7252 0.7063 0.718 0.7109 0.7119 0.6981 0.6854 0.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.00 1.13 1.13 1.10 1.05 0.99 0.90 -
P/RPS 7.44 7.99 8.18 6.13 5.99 5.73 6.14 3.25%
P/EPS 30.65 29.49 18.96 10.66 10.40 9.68 12.06 16.81%
EY 3.26 3.39 5.28 9.38 9.61 10.33 8.29 -14.39%
DY 7.00 6.55 3.27 3.36 3.52 3.64 7.78 -1.74%
P/NAPS 0.63 0.73 0.72 0.70 0.67 0.64 0.60 0.81%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 02/02/16 28/01/15 29/01/14 29/01/13 26/01/12 28/01/11 27/01/10 -
Price 1.03 1.15 1.13 1.11 1.07 1.01 0.92 -
P/RPS 7.66 8.13 8.18 6.19 6.10 5.84 6.28 3.36%
P/EPS 31.57 30.01 18.96 10.75 10.60 9.87 12.33 16.95%
EY 3.17 3.33 5.28 9.30 9.43 10.13 8.11 -14.48%
DY 6.80 6.43 3.27 3.33 3.46 3.56 7.61 -1.85%
P/NAPS 0.65 0.74 0.72 0.71 0.68 0.66 0.61 1.06%

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