[AMPROP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -88.4%
YoY- -45.88%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 170,194 116,132 56,440 32,535 174,048 86,970 59,608 101.38%
PBT 153,730 16,948 13,286 11,680 95,907 49,724 36,165 162.64%
Tax 18,143 19,702 600 -476 785 540 -838 -
NP 171,873 36,650 13,886 11,204 96,692 50,264 35,327 187.39%
-
NP to SH 171,302 36,491 14,005 11,231 96,796 50,337 34,978 188.66%
-
Tax Rate -11.80% -116.25% -4.52% 4.08% -0.82% -1.09% 2.32% -
Total Cost -1,679 79,482 42,554 21,331 77,356 36,706 24,281 -
-
Net Worth 934,689 801,303 778,055 748,733 733,563 699,443 682,357 23.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 17,192 - - -
Div Payout % - - - - 17.76% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 934,689 801,303 778,055 748,733 733,563 699,443 682,357 23.36%
NOSH 576,968 576,477 576,337 575,948 573,096 573,314 573,409 0.41%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 100.99% 31.56% 24.60% 34.44% 55.55% 57.79% 59.27% -
ROE 18.33% 4.55% 1.80% 1.50% 13.20% 7.20% 5.13% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.50 20.15 9.79 5.65 30.37 15.17 10.40 100.50%
EPS 29.69 6.33 2.43 1.95 16.89 8.78 6.10 187.47%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.62 1.39 1.35 1.30 1.28 1.22 1.19 22.85%
Adjusted Per Share Value based on latest NOSH - 575,948
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.04 8.89 4.32 2.49 13.33 6.66 4.57 101.30%
EPS 13.12 2.79 1.07 0.86 7.41 3.86 2.68 188.59%
DPS 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
NAPS 0.7159 0.6137 0.5959 0.5735 0.5619 0.5357 0.5226 23.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.86 0.87 0.785 0.765 0.655 0.50 0.48 -
P/RPS 2.92 4.32 8.02 13.54 2.16 3.30 4.62 -26.37%
P/EPS 2.90 13.74 32.30 39.23 3.88 5.69 7.87 -48.63%
EY 34.52 7.28 3.10 2.55 25.79 17.56 12.71 94.78%
DY 0.00 0.00 0.00 0.00 4.58 0.00 0.00 -
P/NAPS 0.53 0.63 0.58 0.59 0.51 0.41 0.40 20.65%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 -
Price 0.955 0.87 0.855 0.825 0.74 0.605 0.50 -
P/RPS 3.24 4.32 8.73 14.60 2.44 3.99 4.81 -23.17%
P/EPS 3.22 13.74 35.19 42.31 4.38 6.89 8.20 -46.40%
EY 31.09 7.28 2.84 2.36 22.82 14.51 12.20 86.67%
DY 0.00 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.59 0.63 0.63 0.63 0.58 0.50 0.42 25.45%

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