[AMPROP] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -11.01%
YoY- 37.82%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 250,647 119,735 133,315 259,196 268,521 295,418 252,027 -0.09%
PBT 58,129 138,373 502 16,131 15,740 16,025 -148,942 -
Tax 4,662 1,752 12,080 8,147 2,006 -11,581 12,026 -14.59%
NP 62,791 140,125 12,582 24,278 17,746 4,444 -136,916 -
-
NP to SH 62,419 138,250 9,939 42,222 30,635 7,382 -166,014 -
-
Tax Rate -8.02% -1.27% -2,406.37% -50.51% -12.74% 72.27% - -
Total Cost 187,856 -20,390 120,733 234,918 250,775 290,974 388,943 -11.41%
-
Net Worth 699,178 652,844 520,136 522,612 0 365,956 297,275 15.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 17,178 17,188 - - - - - -
Div Payout % 27.52% 12.43% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 699,178 652,844 520,136 522,612 0 365,956 297,275 15.30%
NOSH 573,097 572,670 571,578 574,299 947,297 963,043 801,714 -5.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 25.05% 117.03% 9.44% 9.37% 6.61% 1.50% -54.33% -
ROE 8.93% 21.18% 1.91% 8.08% 0.00% 2.02% -55.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.74 20.91 23.32 45.13 28.35 30.68 31.44 5.65%
EPS 10.89 24.14 1.74 7.35 3.23 0.77 -20.71 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.14 0.91 0.91 0.00 0.38 0.3708 21.93%
Adjusted Per Share Value based on latest NOSH - 574,299
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.20 9.17 10.21 19.85 20.57 22.63 19.30 -0.08%
EPS 4.78 10.59 0.76 3.23 2.35 0.57 -12.72 -
DPS 1.32 1.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5355 0.50 0.3984 0.4003 0.00 0.2803 0.2277 15.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.43 0.41 0.44 0.31 1.03 0.48 -
P/RPS 1.14 2.06 1.76 0.97 1.09 3.36 1.53 -4.78%
P/EPS 4.59 1.78 23.58 5.98 9.59 134.37 -2.32 -
EY 21.78 56.14 4.24 16.71 10.43 0.74 -43.14 -
DY 6.00 6.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.45 0.48 0.00 2.71 1.29 -17.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 21/02/12 22/02/11 09/02/10 13/02/09 19/02/08 27/02/07 -
Price 0.605 0.48 0.41 0.40 0.31 0.84 0.90 -
P/RPS 1.38 2.30 1.76 0.89 1.09 2.74 2.86 -11.42%
P/EPS 5.55 1.99 23.58 5.44 9.59 109.59 -4.35 -
EY 18.00 50.29 4.24 18.38 10.43 0.91 -23.01 -
DY 4.96 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.45 0.44 0.00 2.21 2.43 -23.14%

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