[AMPROP] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.94%
YoY- -54.85%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 170,880 177,030 174,048 250,647 251,409 255,940 256,832 -23.76%
PBT 73,029 86,560 95,908 58,129 64,062 119,608 101,060 -19.45%
Tax 2,222 530 784 4,662 3,152 4,313 3,933 -31.63%
NP 75,251 87,090 96,692 62,791 67,214 123,921 104,993 -19.89%
-
NP to SH 75,823 87,274 96,796 62,419 66,359 122,380 103,302 -18.61%
-
Tax Rate -3.04% -0.61% -0.82% -8.02% -4.92% -3.61% -3.89% -
Total Cost 95,629 89,940 77,356 187,856 184,195 132,019 151,839 -26.50%
-
Net Worth 780,187 748,733 734,166 699,178 682,570 682,211 664,223 11.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 17,207 17,207 17,207 17,178 17,178 34,367 34,367 -36.91%
Div Payout % 22.69% 19.72% 17.78% 27.52% 25.89% 28.08% 33.27% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 780,187 748,733 734,166 699,178 682,570 682,211 664,223 11.31%
NOSH 577,916 575,948 573,567 573,097 573,588 573,287 572,606 0.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 44.04% 49.20% 55.55% 25.05% 26.73% 48.42% 40.88% -
ROE 9.72% 11.66% 13.18% 8.93% 9.72% 17.94% 15.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.57 30.74 30.34 43.74 43.83 44.64 44.85 -24.22%
EPS 13.12 15.15 16.88 10.89 11.57 21.35 18.04 -19.11%
DPS 3.00 3.00 3.00 3.00 3.00 6.00 6.00 -36.97%
NAPS 1.35 1.30 1.28 1.22 1.19 1.19 1.16 10.63%
Adjusted Per Share Value based on latest NOSH - 573,097
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.09 13.56 13.33 19.20 19.26 19.60 19.67 -23.75%
EPS 5.81 6.68 7.41 4.78 5.08 9.37 7.91 -18.57%
DPS 1.32 1.32 1.32 1.32 1.32 2.63 2.63 -36.81%
NAPS 0.5976 0.5735 0.5623 0.5355 0.5228 0.5225 0.5087 11.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.785 0.765 0.655 0.50 0.48 0.47 0.46 -
P/RPS 2.65 2.49 2.16 1.14 1.10 1.05 1.03 87.65%
P/EPS 5.98 5.05 3.88 4.59 4.15 2.20 2.55 76.42%
EY 16.71 19.81 25.77 21.78 24.10 45.42 39.22 -43.34%
DY 3.82 3.92 4.58 6.00 6.25 12.77 13.04 -55.85%
P/NAPS 0.58 0.59 0.51 0.41 0.40 0.39 0.40 28.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 24/05/12 -
Price 0.855 0.825 0.74 0.605 0.50 0.50 0.46 -
P/RPS 2.89 2.68 2.44 1.38 1.14 1.12 1.03 98.80%
P/EPS 6.52 5.44 4.38 5.55 4.32 2.34 2.55 86.87%
EY 15.35 18.37 22.81 18.00 23.14 42.69 39.22 -46.46%
DY 3.51 3.64 4.05 4.96 6.00 12.00 13.04 -58.27%
P/NAPS 0.63 0.63 0.58 0.50 0.42 0.42 0.40 35.33%

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