[AMPROP] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
05-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -17.46%
YoY- -16.19%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 141,664 188,434 162,864 166,332 154,842 115,960 124,205 2.21%
PBT 149,818 36,338 118,182 45,410 22,597 66,298 123,542 3.26%
Tax -3,893 -13,765 -3,882 -4,000 26,269 720 -254 57.54%
NP 145,925 22,573 114,300 41,410 48,866 67,018 123,288 2.84%
-
NP to SH 136,864 13,753 104,998 40,777 48,654 67,116 121,625 1.98%
-
Tax Rate 2.60% 37.88% 3.28% 8.81% -116.25% -1.09% 0.21% -
Total Cost -4,261 165,861 48,564 124,921 105,976 48,941 917 -
-
Net Worth 895,500 841,798 930,616 937,410 801,303 699,443 653,201 5.39%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 22,919 -
Div Payout % - - - - - - 18.84% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 895,500 841,798 930,616 937,410 801,303 699,443 653,201 5.39%
NOSH 608,682 592,816 588,997 585,881 576,477 573,314 572,983 1.01%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 103.01% 11.98% 70.18% 24.90% 31.56% 57.79% 99.26% -
ROE 15.28% 1.63% 11.28% 4.35% 6.07% 9.60% 18.62% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 23.89 31.79 27.65 28.39 26.86 20.23 21.68 1.62%
EPS 23.07 2.32 17.83 6.96 8.44 11.71 21.23 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.51 1.42 1.58 1.60 1.39 1.22 1.14 4.79%
Adjusted Per Share Value based on latest NOSH - 594,040
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.85 14.43 12.47 12.74 11.86 8.88 9.51 2.21%
EPS 10.48 1.05 8.04 3.12 3.73 5.14 9.32 1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.76 -
NAPS 0.6859 0.6448 0.7128 0.718 0.6137 0.5357 0.5003 5.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.74 0.785 0.895 0.75 0.87 0.50 0.43 -
P/RPS 3.10 2.47 3.24 2.64 3.24 2.47 1.98 7.75%
P/EPS 3.21 33.84 5.02 10.78 10.31 4.27 2.03 7.92%
EY 31.19 2.96 19.92 9.28 9.70 23.41 49.36 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.30 -
P/NAPS 0.49 0.55 0.57 0.47 0.63 0.41 0.38 4.32%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 09/02/18 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 -
Price 0.69 0.845 0.845 0.795 0.87 0.605 0.48 -
P/RPS 2.89 2.66 3.06 2.80 3.24 2.99 2.21 4.56%
P/EPS 2.99 36.42 4.74 11.42 10.31 5.17 2.26 4.77%
EY 33.45 2.75 21.10 8.75 9.70 19.35 44.22 -4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.46 0.60 0.53 0.50 0.63 0.50 0.42 1.52%

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