[AMPROP] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -13.12%
YoY- 14.26%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 178,372 170,193 203,209 170,880 177,030 174,048 250,647 -20.34%
PBT 160,565 153,730 63,131 73,029 86,560 95,908 58,129 97.23%
Tax 17,771 18,143 19,947 2,222 530 784 4,662 144.61%
NP 178,336 171,873 83,078 75,251 87,090 96,692 62,791 100.93%
-
NP to SH 177,738 171,301 82,949 75,823 87,274 96,796 62,419 101.28%
-
Tax Rate -11.07% -11.80% -31.60% -3.04% -0.61% -0.82% -8.02% -
Total Cost 36 -1,680 120,131 95,629 89,940 77,356 187,856 -99.67%
-
Net Worth 955,809 936,910 803,448 780,187 748,733 734,166 699,178 23.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 17,207 17,207 17,207 17,207 17,178 -
Div Payout % - - 20.74% 22.69% 19.72% 17.78% 27.52% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 955,809 936,910 803,448 780,187 748,733 734,166 699,178 23.24%
NOSH 579,278 578,339 578,020 577,916 575,948 573,567 573,097 0.71%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 99.98% 100.99% 40.88% 44.04% 49.20% 55.55% 25.05% -
ROE 18.60% 18.28% 10.32% 9.72% 11.66% 13.18% 8.93% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.79 29.43 35.16 29.57 30.74 30.34 43.74 -20.91%
EPS 30.68 29.62 14.35 13.12 15.15 16.88 10.89 99.85%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 1.65 1.62 1.39 1.35 1.30 1.28 1.22 22.36%
Adjusted Per Share Value based on latest NOSH - 577,916
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.66 13.04 15.56 13.09 13.56 13.33 19.20 -20.35%
EPS 13.61 13.12 6.35 5.81 6.68 7.41 4.78 101.27%
DPS 0.00 0.00 1.32 1.32 1.32 1.32 1.32 -
NAPS 0.7321 0.7176 0.6154 0.5976 0.5735 0.5623 0.5355 23.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.20 0.86 0.87 0.785 0.765 0.655 0.50 -
P/RPS 3.90 2.92 2.47 2.65 2.49 2.16 1.14 127.55%
P/EPS 3.91 2.90 6.06 5.98 5.05 3.88 4.59 -10.16%
EY 25.57 34.44 16.49 16.71 19.81 25.77 21.78 11.32%
DY 0.00 0.00 3.45 3.82 3.92 4.58 6.00 -
P/NAPS 0.73 0.53 0.63 0.58 0.59 0.51 0.41 47.05%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 -
Price 1.23 0.955 0.87 0.855 0.825 0.74 0.605 -
P/RPS 3.99 3.25 2.47 2.89 2.68 2.44 1.38 103.34%
P/EPS 4.01 3.22 6.06 6.52 5.44 4.38 5.55 -19.52%
EY 24.95 31.02 16.49 15.35 18.37 22.81 18.00 24.39%
DY 0.00 0.00 3.45 3.51 3.64 4.05 4.96 -
P/NAPS 0.75 0.59 0.63 0.63 0.63 0.58 0.50 31.13%

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