[AMPROP] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -30.09%
YoY- 76.38%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 140,286 193,606 151,026 170,220 112,880 119,216 130,060 1.26%
PBT 70,824 32,628 164,202 54,338 26,572 72,330 146,326 -11.38%
Tax -3,426 -7,552 -4,590 -3,892 1,200 -1,676 -116 75.72%
NP 67,398 25,076 159,612 50,446 27,772 70,654 146,210 -12.09%
-
NP to SH 54,886 12,608 146,844 49,404 28,010 69,956 143,840 -14.82%
-
Tax Rate 4.84% 23.15% 2.80% 7.16% -4.52% 2.32% 0.08% -
Total Cost 72,888 168,530 -8,586 119,774 85,108 48,562 -16,150 -
-
Net Worth 855,366 813,039 953,838 943,802 778,055 682,357 636,105 5.05%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 34,384 -
Div Payout % - - - - - - 23.90% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 855,366 813,039 953,838 943,802 778,055 682,357 636,105 5.05%
NOSH 594,004 589,158 588,789 582,594 576,337 573,409 573,067 0.59%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 48.04% 12.95% 105.69% 29.64% 24.60% 59.27% 112.42% -
ROE 6.42% 1.55% 15.40% 5.23% 3.60% 10.25% 22.61% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 23.62 32.86 25.65 29.22 19.59 20.79 22.70 0.66%
EPS 9.24 2.14 24.94 8.48 4.86 12.20 25.10 -15.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.44 1.38 1.62 1.62 1.35 1.19 1.11 4.42%
Adjusted Per Share Value based on latest NOSH - 586,166
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.74 14.83 11.57 13.04 8.65 9.13 9.96 1.26%
EPS 4.20 0.97 11.25 3.78 2.15 5.36 11.02 -14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
NAPS 0.6551 0.6227 0.7306 0.7229 0.5959 0.5226 0.4872 5.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.78 0.805 0.915 0.97 0.785 0.48 0.45 -
P/RPS 3.30 2.45 3.57 3.32 4.01 2.31 1.98 8.87%
P/EPS 8.44 37.62 3.67 11.44 16.15 3.93 1.79 29.46%
EY 11.85 2.66 27.26 8.74 6.19 25.42 55.78 -22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.33 -
P/NAPS 0.54 0.58 0.56 0.60 0.58 0.40 0.41 4.69%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 23/11/11 -
Price 0.78 0.785 0.91 0.88 0.855 0.50 0.44 -
P/RPS 3.30 2.39 3.55 3.01 4.37 2.40 1.94 9.24%
P/EPS 8.44 36.68 3.65 10.38 17.59 4.10 1.75 29.95%
EY 11.85 2.73 27.41 9.64 5.68 24.40 57.05 -23.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.64 -
P/NAPS 0.54 0.57 0.56 0.54 0.63 0.42 0.40 5.12%

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