[AMPROP] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 9.4%
YoY- 32.89%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 198,863 178,372 170,193 203,209 170,880 177,030 174,048 9.28%
PBT 167,613 160,565 153,730 63,131 73,029 86,560 95,908 45.03%
Tax 15,597 17,771 18,143 19,947 2,222 530 784 632.86%
NP 183,210 178,336 171,873 83,078 75,251 87,090 96,692 53.06%
-
NP to SH 181,998 177,738 171,301 82,949 75,823 87,274 96,796 52.27%
-
Tax Rate -9.31% -11.07% -11.80% -31.60% -3.04% -0.61% -0.82% -
Total Cost 15,653 36 -1,680 120,131 95,629 89,940 77,356 -65.49%
-
Net Worth 949,589 955,809 936,910 803,448 780,187 748,733 734,166 18.69%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 17,207 17,207 17,207 17,207 -
Div Payout % - - - 20.74% 22.69% 19.72% 17.78% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 949,589 955,809 936,910 803,448 780,187 748,733 734,166 18.69%
NOSH 586,166 579,278 578,339 578,020 577,916 575,948 573,567 1.45%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 92.13% 99.98% 100.99% 40.88% 44.04% 49.20% 55.55% -
ROE 19.17% 18.60% 18.28% 10.32% 9.72% 11.66% 13.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.93 30.79 29.43 35.16 29.57 30.74 30.34 7.73%
EPS 31.05 30.68 29.62 14.35 13.12 15.15 16.88 50.07%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 1.62 1.65 1.62 1.39 1.35 1.30 1.28 16.98%
Adjusted Per Share Value based on latest NOSH - 578,020
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.23 13.66 13.04 15.56 13.09 13.56 13.33 9.28%
EPS 13.94 13.61 13.12 6.35 5.81 6.68 7.41 52.33%
DPS 0.00 0.00 0.00 1.32 1.32 1.32 1.32 -
NAPS 0.7273 0.7321 0.7176 0.6154 0.5976 0.5735 0.5623 18.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.97 1.20 0.86 0.87 0.785 0.765 0.655 -
P/RPS 2.86 3.90 2.92 2.47 2.65 2.49 2.16 20.55%
P/EPS 3.12 3.91 2.90 6.06 5.98 5.05 3.88 -13.51%
EY 32.01 25.57 34.44 16.49 16.71 19.81 25.77 15.53%
DY 0.00 0.00 0.00 3.45 3.82 3.92 4.58 -
P/NAPS 0.60 0.73 0.53 0.63 0.58 0.59 0.51 11.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 -
Price 0.88 1.23 0.955 0.87 0.855 0.825 0.74 -
P/RPS 2.59 3.99 3.25 2.47 2.89 2.68 2.44 4.05%
P/EPS 2.83 4.01 3.22 6.06 6.52 5.44 4.38 -25.24%
EY 35.28 24.95 31.02 16.49 15.35 18.37 22.81 33.70%
DY 0.00 0.00 0.00 3.45 3.51 3.64 4.05 -
P/NAPS 0.54 0.75 0.59 0.63 0.63 0.63 0.58 -4.64%

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