[AHP] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -14.99%
YoY- -45.03%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 29,069 26,392 13,327 14,200 13,822 17,491 17,522 8.79%
PBT 16,907 3,934 2,712 5,228 5,961 9,985 9,897 9.33%
Tax -315 287 0 -1,951 0 0 0 -
NP 16,592 4,221 2,712 3,277 5,961 9,985 9,897 8.98%
-
NP to SH 16,592 4,221 2,712 3,277 5,961 9,985 9,897 8.98%
-
Tax Rate 1.86% -7.30% 0.00% 37.32% 0.00% 0.00% 0.00% -
Total Cost 12,477 22,171 10,615 10,923 7,861 7,506 7,625 8.54%
-
Net Worth 278,717 273,569 156,529 151,779 155,900 157,309 154,719 10.30%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 11,440 5,994 6,994 11,100 11,100 3,700 3,699 20.69%
Div Payout % 68.95% 142.02% 257.93% 338.72% 186.21% 37.06% 37.39% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 278,717 273,569 156,529 151,779 155,900 157,309 154,719 10.30%
NOSH 220,000 220,000 100,000 100,000 100,000 100,000 99,999 14.03%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 57.08% 15.99% 20.35% 23.08% 43.13% 57.09% 56.48% -
ROE 5.95% 1.54% 1.73% 2.16% 3.82% 6.35% 6.40% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.21 12.00 13.33 14.20 13.82 17.49 17.52 -4.59%
EPS 7.54 1.92 2.71 3.28 5.96 9.99 9.90 -4.43%
DPS 5.20 2.72 7.00 11.10 11.10 3.70 3.70 5.83%
NAPS 1.2669 1.2435 1.5653 1.5178 1.559 1.5731 1.5472 -3.27%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.21 12.00 6.06 6.45 6.28 7.95 7.96 8.80%
EPS 7.54 1.92 1.23 1.49 2.71 4.54 4.50 8.97%
DPS 5.20 2.72 3.18 5.05 5.05 1.68 1.68 20.71%
NAPS 1.2669 1.2435 0.7115 0.6899 0.7086 0.715 0.7033 10.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.76 0.96 1.02 1.18 1.12 1.08 1.05 -
P/RPS 5.75 8.00 7.65 8.31 8.10 6.17 5.99 -0.67%
P/EPS 10.08 50.04 37.61 36.01 18.79 10.82 10.61 -0.85%
EY 9.92 2.00 2.66 2.78 5.32 9.25 9.43 0.84%
DY 6.84 2.84 6.86 9.41 9.91 3.43 3.52 11.70%
P/NAPS 0.60 0.77 0.65 0.78 0.72 0.69 0.68 -2.06%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 17/05/17 03/05/16 06/05/15 14/05/14 07/05/13 24/05/12 -
Price 0.73 0.94 1.02 1.11 1.16 1.12 1.05 -
P/RPS 5.52 7.84 7.65 7.82 8.39 6.40 5.99 -1.35%
P/EPS 9.68 48.99 37.61 33.87 19.46 11.22 10.61 -1.51%
EY 10.33 2.04 2.66 2.95 5.14 8.92 9.43 1.53%
DY 7.12 2.90 6.86 10.00 9.57 3.30 3.52 12.45%
P/NAPS 0.58 0.76 0.65 0.73 0.74 0.71 0.68 -2.61%

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