[AMPROP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 68.54%
YoY- -51.37%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 32,535 174,048 86,970 59,608 29,553 256,831 93,154 -50.43%
PBT 11,680 95,907 49,724 36,165 21,028 101,061 92,657 -74.89%
Tax -476 785 540 -838 -222 2,607 -191 83.91%
NP 11,204 96,692 50,264 35,327 20,806 103,668 92,466 -75.54%
-
NP to SH 11,231 96,796 50,337 34,978 20,753 101,976 91,219 -75.28%
-
Tax Rate 4.08% -0.82% -1.09% 2.32% 1.06% -2.58% 0.21% -
Total Cost 21,331 77,356 36,706 24,281 8,747 153,163 688 888.98%
-
Net Worth 748,733 733,563 699,443 682,357 682,211 658,880 653,201 9.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 17,192 - - - 34,376 17,189 -
Div Payout % - 17.76% - - - 33.71% 18.84% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 748,733 733,563 699,443 682,357 682,211 658,880 653,201 9.53%
NOSH 575,948 573,096 573,314 573,409 573,287 572,939 572,983 0.34%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 34.44% 55.55% 57.79% 59.27% 70.40% 40.36% 99.26% -
ROE 1.50% 13.20% 7.20% 5.13% 3.04% 15.48% 13.96% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.65 30.37 15.17 10.40 5.16 44.83 16.26 -50.60%
EPS 1.95 16.89 8.78 6.10 3.62 17.79 15.92 -75.36%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 3.00 -
NAPS 1.30 1.28 1.22 1.19 1.19 1.15 1.14 9.15%
Adjusted Per Share Value based on latest NOSH - 573,588
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.49 13.33 6.66 4.57 2.26 19.67 7.13 -50.44%
EPS 0.86 7.41 3.86 2.68 1.59 7.81 6.99 -75.29%
DPS 0.00 1.32 0.00 0.00 0.00 2.63 1.32 -
NAPS 0.5735 0.5619 0.5357 0.5226 0.5225 0.5047 0.5003 9.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.765 0.655 0.50 0.48 0.47 0.46 0.43 -
P/RPS 13.54 2.16 3.30 4.62 9.12 1.03 2.64 197.69%
P/EPS 39.23 3.88 5.69 7.87 12.98 2.58 2.70 496.40%
EY 2.55 25.79 17.56 12.71 7.70 38.69 37.02 -83.22%
DY 0.00 4.58 0.00 0.00 0.00 13.04 6.98 -
P/NAPS 0.59 0.51 0.41 0.40 0.39 0.40 0.38 34.12%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 24/05/12 21/02/12 -
Price 0.825 0.74 0.605 0.50 0.50 0.46 0.48 -
P/RPS 14.60 2.44 3.99 4.81 9.70 1.03 2.95 190.69%
P/EPS 42.31 4.38 6.89 8.20 13.81 2.58 3.02 482.08%
EY 2.36 22.82 14.51 12.20 7.24 38.69 33.17 -82.85%
DY 0.00 4.05 0.00 0.00 0.00 13.04 6.25 -
P/NAPS 0.63 0.58 0.50 0.42 0.42 0.40 0.42 31.06%

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