[AHP] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ-0.0%
YoY- -40.3%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 26,392 13,327 14,200 13,822 17,491 17,522 17,529 7.05%
PBT 3,934 2,712 5,228 5,961 9,985 9,897 10,432 -14.98%
Tax 287 0 -1,951 0 0 0 0 -
NP 4,221 2,712 3,277 5,961 9,985 9,897 10,432 -13.98%
-
NP to SH 4,221 2,712 3,277 5,961 9,985 9,897 10,432 -13.98%
-
Tax Rate -7.30% 0.00% 37.32% 0.00% 0.00% 0.00% 0.00% -
Total Cost 22,171 10,615 10,923 7,861 7,506 7,625 7,097 20.88%
-
Net Worth 273,569 156,529 151,779 155,900 157,309 154,719 151,867 10.29%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 5,994 6,994 11,100 11,100 3,700 3,699 3,605 8.83%
Div Payout % 142.02% 257.93% 338.72% 186.21% 37.06% 37.39% 34.56% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 273,569 156,529 151,779 155,900 157,309 154,719 151,867 10.29%
NOSH 220,000 100,000 100,000 100,000 100,000 99,999 99,768 14.07%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 15.99% 20.35% 23.08% 43.13% 57.09% 56.48% 59.51% -
ROE 1.54% 1.73% 2.16% 3.82% 6.35% 6.40% 6.87% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.00 13.33 14.20 13.82 17.49 17.52 17.57 -6.15%
EPS 1.92 2.71 3.28 5.96 9.99 9.90 10.46 -24.59%
DPS 2.72 7.00 11.10 11.10 3.70 3.70 3.60 -4.56%
NAPS 1.2435 1.5653 1.5178 1.559 1.5731 1.5472 1.5222 -3.31%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.00 6.06 6.45 6.28 7.95 7.96 7.97 7.05%
EPS 1.92 1.23 1.49 2.71 4.54 4.50 4.74 -13.97%
DPS 2.72 3.18 5.05 5.05 1.68 1.68 1.64 8.78%
NAPS 1.2435 0.7115 0.6899 0.7086 0.715 0.7033 0.6903 10.29%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.96 1.02 1.18 1.12 1.08 1.05 1.02 -
P/RPS 8.00 7.65 8.31 8.10 6.17 5.99 5.81 5.47%
P/EPS 50.04 37.61 36.01 18.79 10.82 10.61 9.75 31.30%
EY 2.00 2.66 2.78 5.32 9.25 9.43 10.25 -23.82%
DY 2.84 6.86 9.41 9.91 3.43 3.52 3.53 -3.55%
P/NAPS 0.77 0.65 0.78 0.72 0.69 0.68 0.67 2.34%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 17/05/17 03/05/16 06/05/15 14/05/14 07/05/13 24/05/12 19/05/11 -
Price 0.94 1.02 1.11 1.16 1.12 1.05 1.05 -
P/RPS 7.84 7.65 7.82 8.39 6.40 5.99 5.98 4.61%
P/EPS 48.99 37.61 33.87 19.46 11.22 10.61 10.04 30.20%
EY 2.04 2.66 2.95 5.14 8.92 9.43 9.96 -23.20%
DY 2.90 6.86 10.00 9.57 3.30 3.52 3.43 -2.75%
P/NAPS 0.76 0.65 0.73 0.74 0.71 0.68 0.69 1.62%

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