[AMPROP] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -15.44%
YoY- 6577.82%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 119,216 118,212 256,831 124,205 130,060 121,780 110,111 5.42%
PBT 72,330 84,112 101,061 123,542 146,326 9,920 52,331 24.00%
Tax -1,676 -888 2,607 -254 -116 -2,408 -1,344 15.80%
NP 70,654 83,224 103,668 123,288 146,210 7,512 50,987 24.22%
-
NP to SH 69,956 83,012 101,976 121,625 143,840 6,700 48,681 27.25%
-
Tax Rate 2.32% 1.06% -2.58% 0.21% 0.08% 24.27% 2.57% -
Total Cost 48,562 34,988 153,163 917 -16,150 114,268 59,124 -12.26%
-
Net Worth 682,357 682,211 658,880 653,201 636,105 577,586 569,285 12.80%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 34,376 22,919 34,384 - - -
Div Payout % - - 33.71% 18.84% 23.90% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 682,357 682,211 658,880 653,201 636,105 577,586 569,285 12.80%
NOSH 573,409 573,287 572,939 572,983 573,067 577,586 575,035 -0.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 59.27% 70.40% 40.36% 99.26% 112.42% 6.17% 46.31% -
ROE 10.25% 12.17% 15.48% 18.62% 22.61% 1.16% 8.55% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.79 20.62 44.83 21.68 22.70 21.08 19.15 5.61%
EPS 12.20 14.48 17.79 21.23 25.10 1.16 8.47 27.45%
DPS 0.00 0.00 6.00 4.00 6.00 0.00 0.00 -
NAPS 1.19 1.19 1.15 1.14 1.11 1.00 0.99 13.01%
Adjusted Per Share Value based on latest NOSH - 572,670
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.13 9.05 19.67 9.51 9.96 9.33 8.43 5.44%
EPS 5.36 6.36 7.81 9.32 11.02 0.51 3.73 27.25%
DPS 0.00 0.00 2.63 1.76 2.63 0.00 0.00 -
NAPS 0.5226 0.5225 0.5047 0.5003 0.4872 0.4424 0.436 12.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.48 0.47 0.46 0.43 0.45 0.60 0.44 -
P/RPS 2.31 2.28 1.03 1.98 1.98 2.85 2.30 0.28%
P/EPS 3.93 3.25 2.58 2.03 1.79 51.72 5.20 -16.98%
EY 25.42 30.81 38.69 49.36 55.78 1.93 19.24 20.34%
DY 0.00 0.00 13.04 9.30 13.33 0.00 0.00 -
P/NAPS 0.40 0.39 0.40 0.38 0.41 0.60 0.44 -6.14%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 13/08/12 24/05/12 21/02/12 23/11/11 11/08/11 24/05/11 -
Price 0.50 0.50 0.46 0.48 0.44 0.49 0.61 -
P/RPS 2.40 2.42 1.03 2.21 1.94 2.32 3.19 -17.23%
P/EPS 4.10 3.45 2.58 2.26 1.75 42.24 7.21 -31.29%
EY 24.40 28.96 38.69 44.22 57.05 2.37 13.88 45.50%
DY 0.00 0.00 13.04 8.33 13.64 0.00 0.00 -
P/NAPS 0.42 0.42 0.40 0.42 0.40 0.49 0.62 -22.81%

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