[AMPROP] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
04-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -28.5%
YoY- 157.49%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 193,606 175,316 168,244 162,864 151,026 137,600 173,606 7.51%
PBT 32,628 22,424 90,984 118,182 164,202 234,084 41,198 -14.36%
Tax -7,552 -2,024 -4,139 -3,882 -4,590 -4,320 -4,501 41.06%
NP 25,076 20,400 86,845 114,300 159,612 229,764 36,697 -22.36%
-
NP to SH 12,608 17,908 79,345 104,998 146,844 227,752 35,500 -49.75%
-
Tax Rate 23.15% 9.03% 4.55% 3.28% 2.80% 1.85% 10.93% -
Total Cost 168,530 154,916 81,399 48,564 -8,586 -92,164 136,909 14.81%
-
Net Worth 813,039 848,273 866,546 930,616 953,838 914,548 828,725 -1.26%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 35,369 - - - 17,632 -
Div Payout % - - 44.58% - - - 49.67% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 813,039 848,273 866,546 930,616 953,838 914,548 828,725 -1.26%
NOSH 589,158 589,078 589,487 588,997 588,789 590,031 587,748 0.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.95% 11.64% 51.62% 70.18% 105.69% 166.98% 21.14% -
ROE 1.55% 2.11% 9.16% 11.28% 15.40% 24.90% 4.28% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.86 29.76 28.54 27.65 25.65 23.32 29.54 7.33%
EPS 2.14 3.04 13.46 17.83 24.94 38.60 6.04 -49.83%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 3.00 -
NAPS 1.38 1.44 1.47 1.58 1.62 1.55 1.41 -1.41%
Adjusted Per Share Value based on latest NOSH - 591,888
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.83 13.43 12.89 12.47 11.57 10.54 13.30 7.50%
EPS 0.97 1.37 6.08 8.04 11.25 17.44 2.72 -49.61%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 1.35 -
NAPS 0.6227 0.6497 0.6637 0.7128 0.7306 0.7005 0.6347 -1.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.805 0.855 0.895 0.895 0.915 0.865 0.88 -
P/RPS 2.45 2.87 3.14 3.24 3.57 3.71 2.98 -12.20%
P/EPS 37.62 28.13 6.65 5.02 3.67 2.24 14.57 87.88%
EY 2.66 3.56 15.04 19.92 27.26 44.62 6.86 -46.73%
DY 0.00 0.00 6.70 0.00 0.00 0.00 3.41 -
P/NAPS 0.58 0.59 0.61 0.57 0.56 0.56 0.62 -4.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/11/16 19/08/16 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 -
Price 0.785 0.945 0.88 0.845 0.91 0.775 0.985 -
P/RPS 2.39 3.18 3.08 3.06 3.55 3.32 3.33 -19.78%
P/EPS 36.68 31.09 6.54 4.74 3.65 2.01 16.31 71.39%
EY 2.73 3.22 15.30 21.10 27.41 49.81 6.13 -41.59%
DY 0.00 0.00 6.82 0.00 0.00 0.00 3.05 -
P/NAPS 0.57 0.66 0.60 0.53 0.56 0.50 0.70 -12.76%

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