[AMPROP] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 43.91%
YoY- -44.82%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 122,148 124,749 116,132 86,970 93,154 83,116 190,502 -7.13%
PBT 88,637 34,058 16,948 49,724 92,657 6,066 28,728 20.64%
Tax -2,912 -3,000 19,702 540 -191 -3,265 -2,326 3.81%
NP 85,725 31,058 36,650 50,264 92,466 2,801 26,402 21.67%
-
NP to SH 78,749 30,583 36,491 50,337 91,219 1,366 24,709 21.29%
-
Tax Rate 3.29% 8.81% -116.25% -1.09% 0.21% 53.82% 8.10% -
Total Cost 36,423 93,691 79,482 36,706 688 80,315 164,100 -22.17%
-
Net Worth 930,616 937,410 801,303 699,443 653,201 517,941 685,524 5.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 17,189 - - -
Div Payout % - - - - 18.84% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 930,616 937,410 801,303 699,443 653,201 517,941 685,524 5.22%
NOSH 588,997 585,881 576,477 573,314 572,983 569,166 753,323 -4.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 70.18% 24.90% 31.56% 57.79% 99.26% 3.37% 13.86% -
ROE 8.46% 3.26% 4.55% 7.20% 13.96% 0.26% 3.60% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.74 21.29 20.15 15.17 16.26 14.60 25.29 -3.25%
EPS 13.37 5.22 6.33 8.78 15.92 0.24 3.28 26.37%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.58 1.60 1.39 1.22 1.14 0.91 0.91 9.62%
Adjusted Per Share Value based on latest NOSH - 573,097
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.36 9.55 8.89 6.66 7.13 6.37 14.59 -7.12%
EPS 6.03 2.34 2.79 3.86 6.99 0.10 1.89 21.32%
DPS 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
NAPS 0.7128 0.718 0.6137 0.5357 0.5003 0.3967 0.5251 5.22%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.895 0.75 0.87 0.50 0.43 0.41 0.44 -
P/RPS 4.32 3.52 4.32 3.30 2.64 2.81 1.74 16.35%
P/EPS 6.69 14.37 13.74 5.69 2.70 170.83 13.41 -10.93%
EY 14.94 6.96 7.28 17.56 37.02 0.59 7.45 12.29%
DY 0.00 0.00 0.00 0.00 6.98 0.00 0.00 -
P/NAPS 0.57 0.47 0.63 0.41 0.38 0.45 0.48 2.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 22/02/11 09/02/10 -
Price 0.845 0.795 0.87 0.605 0.48 0.41 0.40 -
P/RPS 4.07 3.73 4.32 3.99 2.95 2.81 1.58 17.07%
P/EPS 6.32 15.23 13.74 6.89 3.02 170.83 12.20 -10.37%
EY 15.82 6.57 7.28 14.51 33.17 0.59 8.20 11.56%
DY 0.00 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.53 0.50 0.63 0.50 0.42 0.45 0.44 3.14%

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