[AMPROP] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 148.61%
YoY- 378.58%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 198,863 170,880 251,409 115,947 153,120 236,155 299,597 -6.59%
PBT 167,613 73,029 64,062 118,125 14,808 2,868 15,719 48.33%
Tax 15,597 2,222 3,152 829 11,876 12,715 -2,875 -
NP 183,210 75,251 67,214 118,954 26,684 15,583 12,844 55.69%
-
NP to SH 181,998 75,823 66,359 116,779 24,401 47,446 10,905 59.82%
-
Tax Rate -9.31% -3.04% -4.92% -0.70% -80.20% -443.34% 18.29% -
Total Cost 15,653 95,629 184,195 -3,007 126,436 220,572 286,753 -38.39%
-
Net Worth 949,589 780,187 682,570 635,986 506,000 622,332 371,220 16.93%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 17,207 17,178 17,188 - - - -
Div Payout % - 22.69% 25.89% 14.72% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 949,589 780,187 682,570 635,986 506,000 622,332 371,220 16.93%
NOSH 586,166 577,916 573,588 572,960 550,000 699,249 951,847 -7.75%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 92.13% 44.04% 26.73% 102.59% 17.43% 6.60% 4.29% -
ROE 19.17% 9.72% 9.72% 18.36% 4.82% 7.62% 2.94% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.93 29.57 43.83 20.24 27.84 33.77 31.48 1.25%
EPS 31.05 13.12 11.57 20.38 4.44 6.79 1.15 73.16%
DPS 0.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.62 1.35 1.19 1.11 0.92 0.89 0.39 26.77%
Adjusted Per Share Value based on latest NOSH - 572,960
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.23 13.09 19.26 8.88 11.73 18.09 22.95 -6.60%
EPS 13.94 5.81 5.08 8.94 1.87 3.63 0.84 59.67%
DPS 0.00 1.32 1.32 1.32 0.00 0.00 0.00 -
NAPS 0.7273 0.5976 0.5228 0.4871 0.3876 0.4767 0.2843 16.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.97 0.785 0.48 0.45 0.41 0.50 0.39 -
P/RPS 2.86 2.65 1.10 2.22 1.47 1.48 1.24 14.93%
P/EPS 3.12 5.98 4.15 2.21 9.24 7.37 34.04 -32.84%
EY 32.01 16.71 24.10 45.29 10.82 13.57 2.94 48.84%
DY 0.00 3.82 6.25 6.67 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.40 0.41 0.45 0.56 1.00 -8.15%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 14/11/13 08/11/12 23/11/11 11/11/10 09/11/09 07/11/08 -
Price 0.88 0.855 0.50 0.44 0.46 0.49 0.34 -
P/RPS 2.59 2.89 1.14 2.17 1.65 1.45 1.08 15.68%
P/EPS 2.83 6.52 4.32 2.16 10.37 7.22 29.68 -32.39%
EY 35.28 15.35 23.14 46.32 9.64 13.85 3.37 47.87%
DY 0.00 3.51 6.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.42 0.40 0.50 0.55 0.87 -7.63%

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