[AMPROP] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -15.73%
YoY- -51.37%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 130,140 174,048 115,960 119,216 118,212 256,831 124,205 3.16%
PBT 46,720 95,907 66,298 72,330 84,112 101,061 123,542 -47.73%
Tax -1,904 785 720 -1,676 -888 2,607 -254 283.49%
NP 44,816 96,692 67,018 70,654 83,224 103,668 123,288 -49.09%
-
NP to SH 44,924 96,796 67,116 69,956 83,012 101,976 121,625 -48.55%
-
Tax Rate 4.08% -0.82% -1.09% 2.32% 1.06% -2.58% 0.21% -
Total Cost 85,324 77,356 48,941 48,562 34,988 153,163 917 1959.05%
-
Net Worth 748,733 733,563 699,443 682,357 682,211 658,880 653,201 9.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 17,192 - - - 34,376 22,919 -
Div Payout % - 17.76% - - - 33.71% 18.84% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 748,733 733,563 699,443 682,357 682,211 658,880 653,201 9.53%
NOSH 575,948 573,096 573,314 573,409 573,287 572,939 572,983 0.34%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 34.44% 55.55% 57.79% 59.27% 70.40% 40.36% 99.26% -
ROE 6.00% 13.20% 9.60% 10.25% 12.17% 15.48% 18.62% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.60 30.37 20.23 20.79 20.62 44.83 21.68 2.81%
EPS 7.80 16.89 11.71 12.20 14.48 17.79 21.23 -48.73%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 4.00 -
NAPS 1.30 1.28 1.22 1.19 1.19 1.15 1.14 9.15%
Adjusted Per Share Value based on latest NOSH - 573,588
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.97 13.33 8.88 9.13 9.05 19.67 9.51 3.20%
EPS 3.44 7.41 5.14 5.36 6.36 7.81 9.32 -48.57%
DPS 0.00 1.32 0.00 0.00 0.00 2.63 1.76 -
NAPS 0.5735 0.5619 0.5357 0.5226 0.5225 0.5047 0.5003 9.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.765 0.655 0.50 0.48 0.47 0.46 0.43 -
P/RPS 3.39 2.16 2.47 2.31 2.28 1.03 1.98 43.16%
P/EPS 9.81 3.88 4.27 3.93 3.25 2.58 2.03 186.10%
EY 10.20 25.79 23.41 25.42 30.81 38.69 49.36 -65.08%
DY 0.00 4.58 0.00 0.00 0.00 13.04 9.30 -
P/NAPS 0.59 0.51 0.41 0.40 0.39 0.40 0.38 34.12%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 24/05/12 21/02/12 -
Price 0.825 0.74 0.605 0.50 0.50 0.46 0.48 -
P/RPS 3.65 2.44 2.99 2.40 2.42 1.03 2.21 39.76%
P/EPS 10.58 4.38 5.17 4.10 3.45 2.58 2.26 180.10%
EY 9.45 22.82 19.35 24.40 28.96 38.69 44.22 -64.28%
DY 0.00 4.05 0.00 0.00 0.00 13.04 8.33 -
P/NAPS 0.63 0.58 0.50 0.42 0.42 0.40 0.42 31.06%

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