[AMPROP] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -11.01%
YoY- 37.82%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 153,120 178,848 240,702 259,196 236,155 223,743 176,495 -9.02%
PBT 14,808 18,047 19,358 16,131 2,868 16,607 10,561 25.24%
Tax 11,876 16,190 16,824 8,147 12,715 8,111 7,890 31.30%
NP 26,684 34,237 36,182 24,278 15,583 24,718 18,451 27.85%
-
NP to SH 24,401 32,352 33,282 42,222 47,446 56,569 51,191 -38.95%
-
Tax Rate -80.20% -89.71% -86.91% -50.51% -443.34% -48.84% -74.71% -
Total Cost 126,436 144,611 204,520 234,918 220,572 199,025 158,044 -13.81%
-
Net Worth 506,000 527,637 520,156 522,612 622,332 0 371,614 22.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 506,000 527,637 520,156 522,612 622,332 0 371,614 22.82%
NOSH 550,000 573,518 571,600 574,299 699,249 959,047 952,857 -30.65%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.43% 19.14% 15.03% 9.37% 6.60% 11.05% 10.45% -
ROE 4.82% 6.13% 6.40% 8.08% 7.62% 0.00% 13.78% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.84 31.18 42.11 45.13 33.77 23.33 18.52 31.19%
EPS 4.44 5.64 5.82 7.35 6.79 5.90 5.37 -11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.91 0.89 0.00 0.39 77.11%
Adjusted Per Share Value based on latest NOSH - 574,299
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.73 13.70 18.44 19.85 18.09 17.14 13.52 -9.02%
EPS 1.87 2.48 2.55 3.23 3.63 4.33 3.92 -38.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3876 0.4041 0.3984 0.4003 0.4767 0.00 0.2846 22.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.38 0.42 0.44 0.50 0.63 0.30 -
P/RPS 1.47 1.22 1.00 0.97 1.48 2.70 1.62 -6.26%
P/EPS 9.24 6.74 7.21 5.98 7.37 10.68 5.58 39.92%
EY 10.82 14.84 13.86 16.71 13.57 9.36 17.91 -28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.46 0.48 0.56 0.00 0.77 -30.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 09/08/10 27/05/10 09/02/10 09/11/09 07/08/09 26/05/09 -
Price 0.46 0.40 0.41 0.40 0.49 0.17 0.57 -
P/RPS 1.65 1.28 0.97 0.89 1.45 0.73 3.08 -34.01%
P/EPS 10.37 7.09 7.04 5.44 7.22 2.88 10.61 -1.51%
EY 9.64 14.10 14.20 18.38 13.85 34.70 9.43 1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.45 0.44 0.55 0.00 1.46 -51.01%

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