[AMPROP] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 207.3%
YoY- 867.34%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 125,347 128,310 134,085 153,147 161,565 182,808 188,224 -23.72%
PBT 146,558 165,849 161,723 117,577 51,565 29,961 32,467 172.88%
Tax -18,558 -17,456 -16,502 -4,671 -10,012 -12,650 -12,075 33.14%
NP 128,000 148,393 145,221 112,906 41,553 17,311 20,392 239.89%
-
NP to SH 119,523 139,963 137,353 105,537 34,343 10,056 13,204 333.75%
-
Tax Rate 12.66% 10.53% 10.20% 3.97% 19.42% 42.22% 37.19% -
Total Cost -2,653 -20,083 -11,136 40,241 120,012 165,497 167,832 -
-
Net Worth 916,640 910,848 918,723 895,500 854,607 857,809 837,510 6.19%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 23,709 23,709 23,709 17,693 17,693 17,693 17,693 21.52%
Div Payout % 19.84% 16.94% 17.26% 16.77% 51.52% 175.95% 134.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 916,640 910,848 918,723 895,500 854,607 857,809 837,510 6.19%
NOSH 609,452 609,352 608,954 608,682 593,477 604,090 589,795 2.20%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 102.12% 115.65% 108.31% 73.72% 25.72% 9.47% 10.83% -
ROE 13.04% 15.37% 14.95% 11.79% 4.02% 1.17% 1.58% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.20 21.69 22.62 25.82 27.22 30.26 31.91 -23.84%
EPS 20.21 23.66 23.17 17.80 5.79 1.66 2.24 332.81%
DPS 4.00 4.00 4.00 3.00 3.00 2.93 3.00 21.12%
NAPS 1.55 1.54 1.55 1.51 1.44 1.42 1.42 6.00%
Adjusted Per Share Value based on latest NOSH - 608,682
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.60 9.83 10.27 11.73 12.37 14.00 14.42 -23.73%
EPS 9.15 10.72 10.52 8.08 2.63 0.77 1.01 333.99%
DPS 1.82 1.82 1.82 1.36 1.36 1.36 1.36 21.41%
NAPS 0.7021 0.6976 0.7037 0.6859 0.6546 0.657 0.6415 6.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.655 0.675 0.695 0.74 0.78 0.785 0.835 -
P/RPS 3.09 3.11 3.07 2.87 2.87 2.59 2.62 11.61%
P/EPS 3.24 2.85 3.00 4.16 13.48 47.16 37.30 -80.35%
EY 30.86 35.06 33.34 24.05 7.42 2.12 2.68 409.16%
DY 6.11 5.93 5.76 4.05 3.85 3.73 3.59 42.50%
P/NAPS 0.42 0.44 0.45 0.49 0.54 0.55 0.59 -20.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 28/08/18 30/05/18 09/02/18 15/11/17 23/08/17 30/05/17 -
Price 0.55 0.74 0.65 0.69 0.78 0.805 0.81 -
P/RPS 2.59 3.41 2.87 2.67 2.87 2.66 2.54 1.30%
P/EPS 2.72 3.13 2.80 3.88 13.48 48.36 36.18 -82.15%
EY 36.75 31.98 35.65 25.79 7.42 2.07 2.76 460.89%
DY 7.27 5.41 6.15 4.35 3.85 3.64 3.70 56.81%
P/NAPS 0.35 0.48 0.42 0.46 0.54 0.57 0.57 -27.73%

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