[AMPROP] YoY Cumulative 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- 23.81%
YoY- -16.19%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 106,248 141,326 122,148 124,749 116,132 86,970 93,154 2.21%
PBT 112,364 27,254 88,637 34,058 16,948 49,724 92,657 3.26%
Tax -2,920 -10,324 -2,912 -3,000 19,702 540 -191 57.47%
NP 109,444 16,930 85,725 31,058 36,650 50,264 92,466 2.84%
-
NP to SH 102,648 10,315 78,749 30,583 36,491 50,337 91,219 1.98%
-
Tax Rate 2.60% 37.88% 3.29% 8.81% -116.25% -1.09% 0.21% -
Total Cost -3,196 124,396 36,423 93,691 79,482 36,706 688 -
-
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 - - - - - - 17,189 -
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 11.46% 1.23% 8.46% 3.26% 4.55% 7.20% 13.96% -
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 17.92 23.84 20.74 21.29 20.15 15.17 16.26 1.63%
EPS 17.30 1.74 13.37 5.22 6.33 8.78 15.92 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
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 8.14 10.82 9.36 9.55 8.89 6.66 7.13 2.23%
EPS 7.86 0.79 6.03 2.34 2.79 3.86 6.99 1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
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 4.13 3.29 4.32 3.52 4.32 3.30 2.64 7.73%
P/EPS 4.28 45.11 6.69 14.37 13.74 5.69 2.70 7.97%
EY 23.39 2.22 14.94 6.96 7.28 17.56 37.02 -7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.98 -
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 3.85 3.54 4.07 3.73 4.32 3.99 2.95 4.53%
P/EPS 3.99 48.56 6.32 15.23 13.74 6.89 3.02 4.74%
EY 25.08 2.06 15.82 6.57 7.28 14.51 33.17 -4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
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