[AMPROP] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
04-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 12.64%
YoY- -53.72%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 125,347 161,565 189,533 164,009 198,863 170,880 251,409 -10.94%
PBT 146,558 51,565 25,197 96,130 167,613 73,029 64,062 14.78%
Tax -18,558 -10,012 -5,620 -4,850 15,597 2,222 3,152 -
NP 128,000 41,553 19,577 91,280 183,210 75,251 67,214 11.32%
-
NP to SH 119,523 34,343 12,226 84,220 181,998 75,823 66,359 10.29%
-
Tax Rate 12.66% 19.42% 22.30% 5.05% -9.31% -3.04% -4.92% -
Total Cost -2,653 120,012 169,956 72,729 15,653 95,629 184,195 -
-
Net Worth 916,640 854,607 812,864 953,717 949,589 780,187 682,570 5.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 23,709 17,693 35,759 17,772 - 17,207 17,178 5.51%
Div Payout % 19.84% 51.52% 292.49% 21.10% - 22.69% 25.89% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 916,640 854,607 812,864 953,717 949,589 780,187 682,570 5.03%
NOSH 609,452 593,477 589,032 588,714 586,166 577,916 573,588 1.01%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 102.12% 25.72% 10.33% 55.66% 92.13% 44.04% 26.73% -
ROE 13.04% 4.02% 1.50% 8.83% 19.17% 9.72% 9.72% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.20 27.22 32.18 27.86 33.93 29.57 43.83 -11.39%
EPS 20.21 5.79 2.08 14.31 31.05 13.12 11.57 9.73%
DPS 4.00 3.00 6.00 3.00 0.00 3.00 3.00 4.90%
NAPS 1.55 1.44 1.38 1.62 1.62 1.35 1.19 4.50%
Adjusted Per Share Value based on latest NOSH - 588,714
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.60 12.37 14.52 12.56 15.23 13.09 19.26 -10.95%
EPS 9.15 2.63 0.94 6.45 13.94 5.81 5.08 10.29%
DPS 1.82 1.36 2.74 1.36 0.00 1.32 1.32 5.49%
NAPS 0.7021 0.6546 0.6226 0.7305 0.7273 0.5976 0.5228 5.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.655 0.78 0.805 0.915 0.97 0.785 0.48 -
P/RPS 3.09 2.87 2.50 3.28 2.86 2.65 1.10 18.77%
P/EPS 3.24 13.48 38.78 6.40 3.12 5.98 4.15 -4.03%
EY 30.86 7.42 2.58 15.63 32.01 16.71 24.10 4.20%
DY 6.11 3.85 7.45 3.28 0.00 3.82 6.25 -0.37%
P/NAPS 0.42 0.54 0.58 0.56 0.60 0.58 0.40 0.81%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 15/11/17 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 -
Price 0.55 0.78 0.785 0.91 0.88 0.855 0.50 -
P/RPS 2.59 2.87 2.44 3.27 2.59 2.89 1.14 14.64%
P/EPS 2.72 13.48 37.82 6.36 2.83 6.52 4.32 -7.41%
EY 36.75 7.42 2.64 15.72 35.28 15.35 23.14 8.01%
DY 7.27 3.85 7.64 3.30 0.00 3.51 6.00 3.25%
P/NAPS 0.35 0.54 0.57 0.56 0.54 0.63 0.42 -2.99%

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