[AMPROP] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -13.12%
YoY- 14.26%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 189,533 164,009 198,863 170,880 251,409 115,947 153,120 3.61%
PBT 25,197 96,130 167,613 73,029 64,062 118,125 14,808 9.25%
Tax -5,620 -4,850 15,597 2,222 3,152 829 11,876 -
NP 19,577 91,280 183,210 75,251 67,214 118,954 26,684 -5.02%
-
NP to SH 12,226 84,220 181,998 75,823 66,359 116,779 24,401 -10.86%
-
Tax Rate 22.30% 5.05% -9.31% -3.04% -4.92% -0.70% -80.20% -
Total Cost 169,956 72,729 15,653 95,629 184,195 -3,007 126,436 5.04%
-
Net Worth 812,864 953,717 949,589 780,187 682,570 635,986 506,000 8.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 35,759 17,772 - 17,207 17,178 17,188 - -
Div Payout % 292.49% 21.10% - 22.69% 25.89% 14.72% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 812,864 953,717 949,589 780,187 682,570 635,986 506,000 8.21%
NOSH 589,032 588,714 586,166 577,916 573,588 572,960 550,000 1.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.33% 55.66% 92.13% 44.04% 26.73% 102.59% 17.43% -
ROE 1.50% 8.83% 19.17% 9.72% 9.72% 18.36% 4.82% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.18 27.86 33.93 29.57 43.83 20.24 27.84 2.44%
EPS 2.08 14.31 31.05 13.12 11.57 20.38 4.44 -11.86%
DPS 6.00 3.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.38 1.62 1.62 1.35 1.19 1.11 0.92 6.98%
Adjusted Per Share Value based on latest NOSH - 577,916
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.52 12.56 15.23 13.09 19.26 8.88 11.73 3.61%
EPS 0.94 6.45 13.94 5.81 5.08 8.94 1.87 -10.82%
DPS 2.74 1.36 0.00 1.32 1.32 1.32 0.00 -
NAPS 0.6226 0.7305 0.7273 0.5976 0.5228 0.4871 0.3876 8.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.805 0.915 0.97 0.785 0.48 0.45 0.41 -
P/RPS 2.50 3.28 2.86 2.65 1.10 2.22 1.47 9.24%
P/EPS 38.78 6.40 3.12 5.98 4.15 2.21 9.24 26.97%
EY 2.58 15.63 32.01 16.71 24.10 45.29 10.82 -21.23%
DY 7.45 3.28 0.00 3.82 6.25 6.67 0.00 -
P/NAPS 0.58 0.56 0.60 0.58 0.40 0.41 0.45 4.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 23/11/11 11/11/10 -
Price 0.785 0.91 0.88 0.855 0.50 0.44 0.46 -
P/RPS 2.44 3.27 2.59 2.89 1.14 2.17 1.65 6.73%
P/EPS 37.82 6.36 2.83 6.52 4.32 2.16 10.37 24.04%
EY 2.64 15.72 35.28 15.35 23.14 46.32 9.64 -19.39%
DY 7.64 3.30 0.00 3.51 6.00 6.82 0.00 -
P/NAPS 0.57 0.56 0.54 0.63 0.42 0.40 0.50 2.20%

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