[AMPROP] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 160.56%
YoY- -27.51%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 141,326 122,148 124,749 116,132 86,970 93,154 83,116 9.24%
PBT 27,254 88,637 34,058 16,948 49,724 92,657 6,066 28.42%
Tax -10,324 -2,912 -3,000 19,702 540 -191 -3,265 21.12%
NP 16,930 85,725 31,058 36,650 50,264 92,466 2,801 34.92%
-
NP to SH 10,315 78,749 30,583 36,491 50,337 91,219 1,366 40.02%
-
Tax Rate 37.88% 3.29% 8.81% -116.25% -1.09% 0.21% 53.82% -
Total Cost 124,396 36,423 93,691 79,482 36,706 688 80,315 7.55%
-
Net Worth 841,798 930,616 937,410 801,303 699,443 653,201 517,941 8.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 17,189 - -
Div Payout % - - - - - 18.84% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 841,798 930,616 937,410 801,303 699,443 653,201 517,941 8.42%
NOSH 592,816 588,997 585,881 576,477 573,314 572,983 569,166 0.68%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.98% 70.18% 24.90% 31.56% 57.79% 99.26% 3.37% -
ROE 1.23% 8.46% 3.26% 4.55% 7.20% 13.96% 0.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.84 20.74 21.29 20.15 15.17 16.26 14.60 8.50%
EPS 1.74 13.37 5.22 6.33 8.78 15.92 0.24 39.07%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.42 1.58 1.60 1.39 1.22 1.14 0.91 7.69%
Adjusted Per Share Value based on latest NOSH - 578,020
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.82 9.36 9.55 8.89 6.66 7.13 6.37 9.22%
EPS 0.79 6.03 2.34 2.79 3.86 6.99 0.10 41.08%
DPS 0.00 0.00 0.00 0.00 0.00 1.32 0.00 -
NAPS 0.6448 0.7128 0.718 0.6137 0.5357 0.5003 0.3967 8.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.785 0.895 0.75 0.87 0.50 0.43 0.41 -
P/RPS 3.29 4.32 3.52 4.32 3.30 2.64 2.81 2.66%
P/EPS 45.11 6.69 14.37 13.74 5.69 2.70 170.83 -19.88%
EY 2.22 14.94 6.96 7.28 17.56 37.02 0.59 24.68%
DY 0.00 0.00 0.00 0.00 0.00 6.98 0.00 -
P/NAPS 0.55 0.57 0.47 0.63 0.41 0.38 0.45 3.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 22/02/11 -
Price 0.845 0.845 0.795 0.87 0.605 0.48 0.41 -
P/RPS 3.54 4.07 3.73 4.32 3.99 2.95 2.81 3.92%
P/EPS 48.56 6.32 15.23 13.74 6.89 3.02 170.83 -18.89%
EY 2.06 15.82 6.57 7.28 14.51 33.17 0.59 23.14%
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.60 0.53 0.50 0.63 0.50 0.42 0.45 4.90%

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