[AMPROP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 160.56%
YoY- -27.51%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 85,110 40,714 170,194 116,132 56,440 32,535 174,048 -37.90%
PBT 27,169 18,515 153,730 16,948 13,286 11,680 95,907 -56.83%
Tax -1,946 -848 18,143 19,702 600 -476 785 -
NP 25,223 17,667 171,873 36,650 13,886 11,204 96,692 -59.14%
-
NP to SH 24,702 17,668 171,302 36,491 14,005 11,231 96,796 -59.73%
-
Tax Rate 7.16% 4.58% -11.80% -116.25% -4.52% 4.08% -0.82% -
Total Cost 59,887 23,047 -1,679 79,482 42,554 21,331 77,356 -15.67%
-
Net Worth 943,802 955,809 934,689 801,303 778,055 748,733 733,563 18.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 17,192 -
Div Payout % - - - - - - 17.76% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 943,802 955,809 934,689 801,303 778,055 748,733 733,563 18.27%
NOSH 582,594 579,278 576,968 576,477 576,337 575,948 573,096 1.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 29.64% 43.39% 100.99% 31.56% 24.60% 34.44% 55.55% -
ROE 2.62% 1.85% 18.33% 4.55% 1.80% 1.50% 13.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.61 7.03 29.50 20.15 9.79 5.65 30.37 -38.57%
EPS 4.24 3.05 29.69 6.33 2.43 1.95 16.89 -60.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.62 1.65 1.62 1.39 1.35 1.30 1.28 16.98%
Adjusted Per Share Value based on latest NOSH - 578,020
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.52 3.12 13.04 8.89 4.32 2.49 13.33 -37.89%
EPS 1.89 1.35 13.12 2.79 1.07 0.86 7.41 -59.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
NAPS 0.7229 0.7321 0.7159 0.6137 0.5959 0.5735 0.5619 18.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.97 1.20 0.86 0.87 0.785 0.765 0.655 -
P/RPS 6.64 17.07 2.92 4.32 8.02 13.54 2.16 111.27%
P/EPS 22.88 39.34 2.90 13.74 32.30 39.23 3.88 226.04%
EY 4.37 2.54 34.52 7.28 3.10 2.55 25.79 -69.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.58 -
P/NAPS 0.60 0.73 0.53 0.63 0.58 0.59 0.51 11.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 -
Price 0.88 1.23 0.955 0.87 0.855 0.825 0.74 -
P/RPS 6.02 17.50 3.24 4.32 8.73 14.60 2.44 82.48%
P/EPS 20.75 40.33 3.22 13.74 35.19 42.31 4.38 181.80%
EY 4.82 2.48 31.09 7.28 2.84 2.36 22.82 -64.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.05 -
P/NAPS 0.54 0.75 0.59 0.63 0.63 0.63 0.58 -4.64%

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