[AMPROP] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -4.06%
YoY- -44.82%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 112,880 130,140 174,048 115,960 119,216 118,212 256,831 -42.16%
PBT 26,572 46,720 95,907 66,298 72,330 84,112 101,061 -58.92%
Tax 1,200 -1,904 785 720 -1,676 -888 2,607 -40.35%
NP 27,772 44,816 96,692 67,018 70,654 83,224 103,668 -58.40%
-
NP to SH 28,010 44,924 96,796 67,116 69,956 83,012 101,976 -57.71%
-
Tax Rate -4.52% 4.08% -0.82% -1.09% 2.32% 1.06% -2.58% -
Total Cost 85,108 85,324 77,356 48,941 48,562 34,988 153,163 -32.38%
-
Net Worth 778,055 748,733 733,563 699,443 682,357 682,211 658,880 11.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 17,192 - - - 34,376 -
Div Payout % - - 17.76% - - - 33.71% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 778,055 748,733 733,563 699,443 682,357 682,211 658,880 11.71%
NOSH 576,337 575,948 573,096 573,314 573,409 573,287 572,939 0.39%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.60% 34.44% 55.55% 57.79% 59.27% 70.40% 40.36% -
ROE 3.60% 6.00% 13.20% 9.60% 10.25% 12.17% 15.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.59 22.60 30.37 20.23 20.79 20.62 44.83 -42.38%
EPS 4.86 7.80 16.89 11.71 12.20 14.48 17.79 -57.86%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
NAPS 1.35 1.30 1.28 1.22 1.19 1.19 1.15 11.27%
Adjusted Per Share Value based on latest NOSH - 573,097
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.65 9.97 13.33 8.88 9.13 9.05 19.67 -42.14%
EPS 2.15 3.44 7.41 5.14 5.36 6.36 7.81 -57.64%
DPS 0.00 0.00 1.32 0.00 0.00 0.00 2.63 -
NAPS 0.5959 0.5735 0.5619 0.5357 0.5226 0.5225 0.5047 11.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.785 0.765 0.655 0.50 0.48 0.47 0.46 -
P/RPS 4.01 3.39 2.16 2.47 2.31 2.28 1.03 147.27%
P/EPS 16.15 9.81 3.88 4.27 3.93 3.25 2.58 239.27%
EY 6.19 10.20 25.79 23.41 25.42 30.81 38.69 -70.49%
DY 0.00 0.00 4.58 0.00 0.00 0.00 13.04 -
P/NAPS 0.58 0.59 0.51 0.41 0.40 0.39 0.40 28.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 24/05/12 -
Price 0.855 0.825 0.74 0.605 0.50 0.50 0.46 -
P/RPS 4.37 3.65 2.44 2.99 2.40 2.42 1.03 161.84%
P/EPS 17.59 10.58 4.38 5.17 4.10 3.45 2.58 259.13%
EY 5.68 9.45 22.82 19.35 24.40 28.96 38.69 -72.13%
DY 0.00 0.00 4.05 0.00 0.00 0.00 13.04 -
P/NAPS 0.63 0.63 0.58 0.50 0.42 0.42 0.40 35.33%

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