[AMPROP] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
04-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -0.66%
YoY- -49.41%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 189,533 177,673 168,244 171,005 164,009 167,292 173,606 6.00%
PBT 25,197 38,069 90,984 95,777 96,130 81,204 41,198 -27.88%
Tax -5,620 -3,565 -4,139 -4,413 -4,850 -4,733 -4,501 15.90%
NP 19,577 34,504 86,845 91,364 91,280 76,471 36,697 -34.14%
-
NP to SH 12,226 26,884 79,345 83,666 84,220 74,770 35,500 -50.77%
-
Tax Rate 22.30% 9.36% 4.55% 4.61% 5.05% 5.83% 10.93% -
Total Cost 169,956 143,169 81,399 79,641 72,729 90,821 136,909 15.46%
-
Net Worth 812,864 848,273 876,120 935,184 953,717 914,548 835,297 -1.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 35,759 35,759 35,759 17,772 17,772 17,772 17,772 59.17%
Div Payout % 292.49% 133.02% 45.07% 21.24% 21.10% 23.77% 50.06% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 812,864 848,273 876,120 935,184 953,717 914,548 835,297 -1.79%
NOSH 589,032 589,078 595,999 591,888 588,714 590,031 592,409 -0.37%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.33% 19.42% 51.62% 53.43% 55.66% 45.71% 21.14% -
ROE 1.50% 3.17% 9.06% 8.95% 8.83% 8.18% 4.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.18 30.16 28.23 28.89 27.86 28.35 29.31 6.40%
EPS 2.08 4.56 13.31 14.14 14.31 12.67 5.99 -50.50%
DPS 6.00 6.00 6.00 3.00 3.00 3.00 3.00 58.53%
NAPS 1.38 1.44 1.47 1.58 1.62 1.55 1.41 -1.41%
Adjusted Per Share Value based on latest NOSH - 591,888
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.52 13.61 12.89 13.10 12.56 12.81 13.30 6.00%
EPS 0.94 2.06 6.08 6.41 6.45 5.73 2.72 -50.65%
DPS 2.74 2.74 2.74 1.36 1.36 1.36 1.36 59.31%
NAPS 0.6226 0.6497 0.671 0.7163 0.7305 0.7005 0.6398 -1.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.805 0.855 0.895 0.895 0.915 0.865 0.88 -
P/RPS 2.50 2.83 3.17 3.10 3.28 3.05 3.00 -11.41%
P/EPS 38.78 18.73 6.72 6.33 6.40 6.83 14.69 90.67%
EY 2.58 5.34 14.87 15.79 15.63 14.65 6.81 -47.54%
DY 7.45 7.02 6.70 3.35 3.28 3.47 3.41 68.13%
P/NAPS 0.58 0.59 0.61 0.57 0.56 0.56 0.62 -4.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/11/16 19/08/16 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 -
Price 0.785 0.945 0.88 0.845 0.91 0.775 0.985 -
P/RPS 2.44 3.13 3.12 2.92 3.27 2.73 3.36 -19.16%
P/EPS 37.82 20.71 6.61 5.98 6.36 6.12 16.44 74.00%
EY 2.64 4.83 15.13 16.73 15.72 16.35 6.08 -42.57%
DY 7.64 6.35 6.82 3.55 3.30 3.87 3.05 84.13%
P/NAPS 0.57 0.66 0.60 0.53 0.56 0.50 0.70 -12.76%

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