[AHP] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
29-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -34.7%
YoY- -42.26%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 21,147 13,448 14,236 13,822 17,938 17,547 17,279 3.42%
PBT 543 3,263 5,806 5,961 10,323 10,102 10,223 -38.66%
Tax 287 0 -1,951 0 0 0 0 -
NP 830 3,263 3,855 5,961 10,323 10,102 10,223 -34.17%
-
NP to SH 830 3,263 3,855 5,961 10,323 10,102 10,223 -34.17%
-
Tax Rate -52.85% 0.00% 33.60% 0.00% 0.00% 0.00% 0.00% -
Total Cost 20,317 10,185 10,381 7,861 7,615 7,445 7,056 19.25%
-
Net Worth 153,602 159,549 155,385 157,949 156,389 156,628 153,592 0.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,994 6,994 7,422 3,700 3,700 3,699 3,605 8.83%
Div Payout % 722.24% 214.37% 192.55% 62.07% 35.84% 36.63% 35.27% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 153,602 159,549 155,385 157,949 156,389 156,628 153,592 0.00%
NOSH 220,000 100,000 100,000 100,000 100,000 100,101 99,949 14.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.92% 24.26% 27.08% 43.13% 57.55% 57.57% 59.16% -
ROE 0.54% 2.05% 2.48% 3.77% 6.60% 6.45% 6.66% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.19 13.45 14.15 13.82 17.94 17.53 17.29 3.44%
EPS 0.83 3.26 3.83 5.96 10.32 10.09 10.23 -34.17%
DPS 6.00 7.00 7.40 3.70 3.70 3.70 3.60 8.87%
NAPS 1.5388 1.5955 1.5444 1.5795 1.5639 1.5647 1.5367 0.02%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.61 6.11 6.47 6.28 8.15 7.98 7.85 3.42%
EPS 0.38 1.48 1.75 2.71 4.69 4.59 4.65 -34.09%
DPS 2.72 3.18 3.37 1.68 1.68 1.68 1.64 8.78%
NAPS 0.6982 0.7252 0.7063 0.718 0.7109 0.7119 0.6981 0.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.975 1.00 1.13 1.13 1.10 1.05 0.99 -
P/RPS 4.60 7.44 7.99 8.18 6.13 5.99 5.73 -3.59%
P/EPS 117.26 30.65 29.49 18.96 10.66 10.40 9.68 51.48%
EY 0.85 3.26 3.39 5.28 9.38 9.61 10.33 -34.02%
DY 6.15 7.00 6.55 3.27 3.36 3.52 3.64 9.12%
P/NAPS 0.63 0.63 0.73 0.72 0.70 0.67 0.64 -0.26%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 19/01/17 02/02/16 28/01/15 29/01/14 29/01/13 26/01/12 28/01/11 -
Price 0.995 1.03 1.15 1.13 1.11 1.07 1.01 -
P/RPS 4.70 7.66 8.13 8.18 6.19 6.10 5.84 -3.55%
P/EPS 119.66 31.57 30.01 18.96 10.75 10.60 9.87 51.50%
EY 0.84 3.17 3.33 5.28 9.30 9.43 10.13 -33.93%
DY 6.03 6.80 6.43 3.27 3.33 3.46 3.56 9.17%
P/NAPS 0.65 0.65 0.74 0.72 0.71 0.68 0.66 -0.25%

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