[AMPROP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 43.91%
YoY- -44.82%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 56,440 32,535 174,048 86,970 59,608 29,553 256,831 -63.55%
PBT 13,286 11,680 95,907 49,724 36,165 21,028 101,061 -74.11%
Tax 600 -476 785 540 -838 -222 2,607 -62.41%
NP 13,886 11,204 96,692 50,264 35,327 20,806 103,668 -73.78%
-
NP to SH 14,005 11,231 96,796 50,337 34,978 20,753 101,976 -73.34%
-
Tax Rate -4.52% 4.08% -0.82% -1.09% 2.32% 1.06% -2.58% -
Total Cost 42,554 21,331 77,356 36,706 24,281 8,747 153,163 -57.38%
-
Net Worth 778,055 748,733 733,563 699,443 682,357 682,211 658,880 11.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 17,192 - - - 34,376 -
Div Payout % - - 17.76% - - - 33.71% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 778,055 748,733 733,563 699,443 682,357 682,211 658,880 11.71%
NOSH 576,337 575,948 573,096 573,314 573,409 573,287 572,939 0.39%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.60% 34.44% 55.55% 57.79% 59.27% 70.40% 40.36% -
ROE 1.80% 1.50% 13.20% 7.20% 5.13% 3.04% 15.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.79 5.65 30.37 15.17 10.40 5.16 44.83 -63.70%
EPS 2.43 1.95 16.89 8.78 6.10 3.62 17.79 -73.44%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
NAPS 1.35 1.30 1.28 1.22 1.19 1.19 1.15 11.27%
Adjusted Per Share Value based on latest NOSH - 573,097
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.32 2.49 13.33 6.66 4.57 2.26 19.67 -63.56%
EPS 1.07 0.86 7.41 3.86 2.68 1.59 7.81 -73.39%
DPS 0.00 0.00 1.32 0.00 0.00 0.00 2.63 -
NAPS 0.5959 0.5735 0.5619 0.5357 0.5226 0.5225 0.5047 11.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.785 0.765 0.655 0.50 0.48 0.47 0.46 -
P/RPS 8.02 13.54 2.16 3.30 4.62 9.12 1.03 292.35%
P/EPS 32.30 39.23 3.88 5.69 7.87 12.98 2.58 438.33%
EY 3.10 2.55 25.79 17.56 12.71 7.70 38.69 -81.38%
DY 0.00 0.00 4.58 0.00 0.00 0.00 13.04 -
P/NAPS 0.58 0.59 0.51 0.41 0.40 0.39 0.40 28.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 24/05/12 -
Price 0.855 0.825 0.74 0.605 0.50 0.50 0.46 -
P/RPS 8.73 14.60 2.44 3.99 4.81 9.70 1.03 315.16%
P/EPS 35.19 42.31 4.38 6.89 8.20 13.81 2.58 469.95%
EY 2.84 2.36 22.82 14.51 12.20 7.24 38.69 -82.44%
DY 0.00 0.00 4.05 0.00 0.00 0.00 13.04 -
P/NAPS 0.63 0.63 0.58 0.50 0.42 0.42 0.40 35.33%

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