[AMPROP] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -37.65%
YoY- -59.96%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 162,856 170,194 154,842 112,880 130,140 174,048 115,960 25.48%
PBT 74,060 153,730 22,597 26,572 46,720 95,907 66,298 7.68%
Tax -3,392 18,143 26,269 1,200 -1,904 785 720 -
NP 70,668 171,873 48,866 27,772 44,816 96,692 67,018 3.60%
-
NP to SH 70,672 171,302 48,654 28,010 44,924 96,796 67,116 3.51%
-
Tax Rate 4.58% -11.80% -116.25% -4.52% 4.08% -0.82% -1.09% -
Total Cost 92,188 -1,679 105,976 85,108 85,324 77,356 48,941 52.69%
-
Net Worth 955,809 934,689 801,303 778,055 748,733 733,563 699,443 23.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 17,192 - -
Div Payout % - - - - - 17.76% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 955,809 934,689 801,303 778,055 748,733 733,563 699,443 23.21%
NOSH 579,278 576,968 576,477 576,337 575,948 573,096 573,314 0.69%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 43.39% 100.99% 31.56% 24.60% 34.44% 55.55% 57.79% -
ROE 7.39% 18.33% 6.07% 3.60% 6.00% 13.20% 9.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.11 29.50 26.86 19.59 22.60 30.37 20.23 24.59%
EPS 12.20 29.69 8.44 4.86 7.80 16.89 11.71 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.65 1.62 1.39 1.35 1.30 1.28 1.22 22.36%
Adjusted Per Share Value based on latest NOSH - 577,916
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.47 13.04 11.86 8.65 9.97 13.33 8.88 25.47%
EPS 5.41 13.12 3.73 2.15 3.44 7.41 5.14 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 1.32 0.00 -
NAPS 0.7321 0.7159 0.6137 0.5959 0.5735 0.5619 0.5357 23.21%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.20 0.86 0.87 0.785 0.765 0.655 0.50 -
P/RPS 4.27 2.92 3.24 4.01 3.39 2.16 2.47 44.18%
P/EPS 9.84 2.90 10.31 16.15 9.81 3.88 4.27 74.73%
EY 10.17 34.52 9.70 6.19 10.20 25.79 23.41 -42.72%
DY 0.00 0.00 0.00 0.00 0.00 4.58 0.00 -
P/NAPS 0.73 0.53 0.63 0.58 0.59 0.51 0.41 47.05%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 -
Price 1.23 0.955 0.87 0.855 0.825 0.74 0.605 -
P/RPS 4.38 3.24 3.24 4.37 3.65 2.44 2.99 29.07%
P/EPS 10.08 3.22 10.31 17.59 10.58 4.38 5.17 56.25%
EY 9.92 31.09 9.70 5.68 9.45 22.82 19.35 -36.02%
DY 0.00 0.00 0.00 0.00 0.00 4.05 0.00 -
P/NAPS 0.75 0.59 0.63 0.63 0.63 0.58 0.50 31.13%

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