[AMPROP] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 44.22%
YoY- -5.08%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 154,842 112,880 130,140 174,048 115,960 119,216 118,212 19.65%
PBT 22,597 26,572 46,720 95,907 66,298 72,330 84,112 -58.26%
Tax 26,269 1,200 -1,904 785 720 -1,676 -888 -
NP 48,866 27,772 44,816 96,692 67,018 70,654 83,224 -29.81%
-
NP to SH 48,654 28,010 44,924 96,796 67,116 69,956 83,012 -29.89%
-
Tax Rate -116.25% -4.52% 4.08% -0.82% -1.09% 2.32% 1.06% -
Total Cost 105,976 85,108 85,324 77,356 48,941 48,562 34,988 108.92%
-
Net Worth 801,303 778,055 748,733 733,563 699,443 682,357 682,211 11.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 17,192 - - - -
Div Payout % - - - 17.76% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 801,303 778,055 748,733 733,563 699,443 682,357 682,211 11.29%
NOSH 576,477 576,337 575,948 573,096 573,314 573,409 573,287 0.36%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 31.56% 24.60% 34.44% 55.55% 57.79% 59.27% 70.40% -
ROE 6.07% 3.60% 6.00% 13.20% 9.60% 10.25% 12.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.86 19.59 22.60 30.37 20.23 20.79 20.62 19.21%
EPS 8.44 4.86 7.80 16.89 11.71 12.20 14.48 -30.15%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.30 1.28 1.22 1.19 1.19 10.88%
Adjusted Per Share Value based on latest NOSH - 573,567
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.86 8.65 9.97 13.33 8.88 9.13 9.05 19.69%
EPS 3.73 2.15 3.44 7.41 5.14 5.36 6.36 -29.86%
DPS 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
NAPS 0.6137 0.5959 0.5735 0.5619 0.5357 0.5226 0.5225 11.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.87 0.785 0.765 0.655 0.50 0.48 0.47 -
P/RPS 3.24 4.01 3.39 2.16 2.47 2.31 2.28 26.31%
P/EPS 10.31 16.15 9.81 3.88 4.27 3.93 3.25 115.44%
EY 9.70 6.19 10.20 25.79 23.41 25.42 30.81 -53.62%
DY 0.00 0.00 0.00 4.58 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.59 0.51 0.41 0.40 0.39 37.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 -
Price 0.87 0.855 0.825 0.74 0.605 0.50 0.50 -
P/RPS 3.24 4.37 3.65 2.44 2.99 2.40 2.42 21.41%
P/EPS 10.31 17.59 10.58 4.38 5.17 4.10 3.45 107.05%
EY 9.70 5.68 9.45 22.82 19.35 24.40 28.96 -51.67%
DY 0.00 0.00 0.00 4.05 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.63 0.58 0.50 0.42 0.42 30.94%

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