[AMPROP] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
04-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 3.76%
YoY- 103.66%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 173,606 178,811 198,863 178,372 170,193 203,209 170,880 1.06%
PBT 41,198 170,840 167,613 160,565 153,730 63,131 73,029 -31.75%
Tax -4,501 -4,559 15,597 17,771 18,143 19,947 2,222 -
NP 36,697 166,281 183,210 178,336 171,873 83,078 75,251 -38.07%
-
NP to SH 35,500 165,394 181,998 177,738 171,301 82,949 75,823 -39.73%
-
Tax Rate 10.93% 2.67% -9.31% -11.07% -11.80% -31.60% -3.04% -
Total Cost 136,909 12,530 15,653 36 -1,680 120,131 95,629 27.05%
-
Net Worth 835,297 950,464 949,589 955,809 936,910 803,448 780,187 4.65%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 17,772 - - - - 17,207 17,207 2.17%
Div Payout % 50.06% - - - - 20.74% 22.69% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 835,297 950,464 949,589 955,809 936,910 803,448 780,187 4.65%
NOSH 592,409 594,040 586,166 579,278 578,339 578,020 577,916 1.66%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 21.14% 92.99% 92.13% 99.98% 100.99% 40.88% 44.04% -
ROE 4.25% 17.40% 19.17% 18.60% 18.28% 10.32% 9.72% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.31 30.10 33.93 30.79 29.43 35.16 29.57 -0.58%
EPS 5.99 27.84 31.05 30.68 29.62 14.35 13.12 -40.73%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 3.00 0.00%
NAPS 1.41 1.60 1.62 1.65 1.62 1.39 1.35 2.94%
Adjusted Per Share Value based on latest NOSH - 579,278
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.30 13.70 15.23 13.66 13.04 15.56 13.09 1.06%
EPS 2.72 12.67 13.94 13.61 13.12 6.35 5.81 -39.73%
DPS 1.36 0.00 0.00 0.00 0.00 1.32 1.32 2.01%
NAPS 0.6398 0.728 0.7273 0.7321 0.7176 0.6154 0.5976 4.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.75 0.97 1.20 0.86 0.87 0.785 -
P/RPS 3.00 2.49 2.86 3.90 2.92 2.47 2.65 8.62%
P/EPS 14.69 2.69 3.12 3.91 2.90 6.06 5.98 82.15%
EY 6.81 37.12 32.01 25.57 34.44 16.49 16.71 -45.06%
DY 3.41 0.00 0.00 0.00 0.00 3.45 3.82 -7.29%
P/NAPS 0.62 0.47 0.60 0.73 0.53 0.63 0.58 4.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 -
Price 0.985 0.795 0.88 1.23 0.955 0.87 0.855 -
P/RPS 3.36 2.64 2.59 3.99 3.25 2.47 2.89 10.57%
P/EPS 16.44 2.86 2.83 4.01 3.22 6.06 6.52 85.35%
EY 6.08 35.02 35.28 24.95 31.02 16.49 15.35 -46.09%
DY 3.05 0.00 0.00 0.00 0.00 3.45 3.51 -8.94%
P/NAPS 0.70 0.50 0.54 0.75 0.59 0.63 0.63 7.28%

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