[AMPROP] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 18.47%
YoY- 160.53%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 174,048 250,647 251,409 255,940 256,832 119,735 115,947 31.06%
PBT 95,908 58,129 64,062 119,608 101,060 138,373 118,125 -12.95%
Tax 784 4,662 3,152 4,313 3,933 1,752 829 -3.64%
NP 96,692 62,791 67,214 123,921 104,993 140,125 118,954 -12.89%
-
NP to SH 96,796 62,419 66,359 122,380 103,302 138,250 116,779 -11.75%
-
Tax Rate -0.82% -8.02% -4.92% -3.61% -3.89% -1.27% -0.70% -
Total Cost 77,356 187,856 184,195 132,019 151,839 -20,390 -3,007 -
-
Net Worth 734,166 699,178 682,570 682,211 664,223 652,844 635,986 10.03%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 17,207 17,178 17,178 34,367 34,367 17,188 17,188 0.07%
Div Payout % 17.78% 27.52% 25.89% 28.08% 33.27% 12.43% 14.72% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 734,166 699,178 682,570 682,211 664,223 652,844 635,986 10.03%
NOSH 573,567 573,097 573,588 573,287 572,606 572,670 572,960 0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 55.55% 25.05% 26.73% 48.42% 40.88% 117.03% 102.59% -
ROE 13.18% 8.93% 9.72% 17.94% 15.55% 21.18% 18.36% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.34 43.74 43.83 44.64 44.85 20.91 20.24 30.94%
EPS 16.88 10.89 11.57 21.35 18.04 24.14 20.38 -11.79%
DPS 3.00 3.00 3.00 6.00 6.00 3.00 3.00 0.00%
NAPS 1.28 1.22 1.19 1.19 1.16 1.14 1.11 9.95%
Adjusted Per Share Value based on latest NOSH - 573,287
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.33 19.20 19.26 19.60 19.67 9.17 8.88 31.07%
EPS 7.41 4.78 5.08 9.37 7.91 10.59 8.94 -11.75%
DPS 1.32 1.32 1.32 2.63 2.63 1.32 1.32 0.00%
NAPS 0.5623 0.5355 0.5228 0.5225 0.5087 0.50 0.4871 10.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.655 0.50 0.48 0.47 0.46 0.43 0.45 -
P/RPS 2.16 1.14 1.10 1.05 1.03 2.06 2.22 -1.80%
P/EPS 3.88 4.59 4.15 2.20 2.55 1.78 2.21 45.48%
EY 25.77 21.78 24.10 45.42 39.22 56.14 45.29 -31.31%
DY 4.58 6.00 6.25 12.77 13.04 6.98 6.67 -22.14%
P/NAPS 0.51 0.41 0.40 0.39 0.40 0.38 0.41 15.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 06/02/13 08/11/12 13/08/12 24/05/12 21/02/12 23/11/11 -
Price 0.74 0.605 0.50 0.50 0.46 0.48 0.44 -
P/RPS 2.44 1.38 1.14 1.12 1.03 2.30 2.17 8.12%
P/EPS 4.38 5.55 4.32 2.34 2.55 1.99 2.16 60.13%
EY 22.81 18.00 23.14 42.69 39.22 50.29 46.32 -37.61%
DY 4.05 4.96 6.00 12.00 13.04 6.25 6.82 -29.32%
P/NAPS 0.58 0.50 0.42 0.42 0.40 0.42 0.40 28.07%

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