[AMPROP] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 54.2%
YoY- -23.16%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 119,216 130,060 117,560 292,722 173,402 293,228 271,756 -12.82%
PBT 72,330 146,326 13,642 22,702 38,130 -5,162 3,814 63.22%
Tax -1,676 -116 -4,418 5,520 -4,176 -14,910 7,480 -
NP 70,654 146,210 9,224 28,222 33,954 -20,072 11,294 35.70%
-
NP to SH 69,956 143,840 7,074 24,838 32,324 -10,822 12,052 34.02%
-
Tax Rate 2.32% 0.08% 32.39% -24.32% 10.95% - -196.12% -
Total Cost 48,562 -16,150 108,336 264,500 139,448 313,300 260,462 -24.39%
-
Net Worth 682,357 636,105 524,845 741,806 372,992 342,759 295,595 14.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 34,384 - - - - - -
Div Payout % - 23.90% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 682,357 636,105 524,845 741,806 372,992 342,759 295,595 14.94%
NOSH 573,409 573,067 570,483 833,489 956,390 901,999 803,466 -5.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 59.27% 112.42% 7.85% 9.64% 19.58% -6.85% 4.16% -
ROE 10.25% 22.61% 1.35% 3.35% 8.67% -3.16% 4.08% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.79 22.70 20.61 35.12 18.13 32.51 33.82 -7.78%
EPS 12.20 25.10 1.24 2.98 3.36 -1.20 1.50 41.76%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.11 0.92 0.89 0.39 0.38 0.3679 21.58%
Adjusted Per Share Value based on latest NOSH - 699,249
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.13 9.96 9.00 22.42 13.28 22.46 20.81 -12.81%
EPS 5.36 11.02 0.54 1.90 2.48 -0.83 0.92 34.10%
DPS 0.00 2.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5226 0.4872 0.402 0.5682 0.2857 0.2625 0.2264 14.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.48 0.45 0.41 0.50 0.39 1.20 0.36 -
P/RPS 2.31 1.98 1.99 1.42 2.15 3.69 1.06 13.84%
P/EPS 3.93 1.79 33.06 16.78 11.54 -100.02 24.00 -26.01%
EY 25.42 55.78 3.02 5.96 8.67 -1.00 4.17 35.12%
DY 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.45 0.56 1.00 3.16 0.98 -13.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 11/11/10 09/11/09 07/11/08 20/11/07 22/11/06 -
Price 0.50 0.44 0.46 0.49 0.34 1.22 0.48 -
P/RPS 2.40 1.94 2.23 1.40 1.88 3.75 1.42 9.13%
P/EPS 4.10 1.75 37.10 16.44 10.06 -101.69 32.00 -28.97%
EY 24.40 57.05 2.70 6.08 9.94 -0.98 3.13 40.76%
DY 0.00 13.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.50 0.55 0.87 3.21 1.30 -17.15%

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