[AMPROP] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 73.7%
YoY- -27.51%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 170,220 162,856 170,194 154,842 112,880 130,140 174,048 -1.47%
PBT 54,338 74,060 153,730 22,597 26,572 46,720 95,907 -31.50%
Tax -3,892 -3,392 18,143 26,269 1,200 -1,904 785 -
NP 50,446 70,668 171,873 48,866 27,772 44,816 96,692 -35.16%
-
NP to SH 49,404 70,672 171,302 48,654 28,010 44,924 96,796 -36.10%
-
Tax Rate 7.16% 4.58% -11.80% -116.25% -4.52% 4.08% -0.82% -
Total Cost 119,774 92,188 -1,679 105,976 85,108 85,324 77,356 33.80%
-
Net Worth 943,802 955,809 934,689 801,303 778,055 748,733 733,563 18.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 17,192 -
Div Payout % - - - - - - 17.76% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 943,802 955,809 934,689 801,303 778,055 748,733 733,563 18.27%
NOSH 582,594 579,278 576,968 576,477 576,337 575,948 573,096 1.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 29.64% 43.39% 100.99% 31.56% 24.60% 34.44% 55.55% -
ROE 5.23% 7.39% 18.33% 6.07% 3.60% 6.00% 13.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.22 28.11 29.50 26.86 19.59 22.60 30.37 -2.53%
EPS 8.48 12.20 29.69 8.44 4.86 7.80 16.89 -36.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.62 1.65 1.62 1.39 1.35 1.30 1.28 16.98%
Adjusted Per Share Value based on latest NOSH - 578,020
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.04 12.47 13.04 11.86 8.65 9.97 13.33 -1.45%
EPS 3.78 5.41 13.12 3.73 2.15 3.44 7.41 -36.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
NAPS 0.7229 0.7321 0.7159 0.6137 0.5959 0.5735 0.5619 18.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.97 1.20 0.86 0.87 0.785 0.765 0.655 -
P/RPS 3.32 4.27 2.92 3.24 4.01 3.39 2.16 33.15%
P/EPS 11.44 9.84 2.90 10.31 16.15 9.81 3.88 105.48%
EY 8.74 10.17 34.52 9.70 6.19 10.20 25.79 -51.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.58 -
P/NAPS 0.60 0.73 0.53 0.63 0.58 0.59 0.51 11.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 -
Price 0.88 1.23 0.955 0.87 0.855 0.825 0.74 -
P/RPS 3.01 4.38 3.24 3.24 4.37 3.65 2.44 15.00%
P/EPS 10.38 10.08 3.22 10.31 17.59 10.58 4.38 77.65%
EY 9.64 9.92 31.09 9.70 5.68 9.45 22.82 -43.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.05 -
P/NAPS 0.54 0.75 0.59 0.63 0.63 0.63 0.58 -4.64%

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