[AMPROP] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 9.4%
YoY- 32.89%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 187,421 171,005 178,811 203,209 250,647 119,735 133,315 5.83%
PBT 29,601 95,777 170,840 63,131 58,129 138,373 502 97.16%
Tax -11,551 -4,413 -4,559 19,947 4,662 1,752 12,080 -
NP 18,050 91,364 166,281 83,078 62,791 140,125 12,582 6.19%
-
NP to SH 10,910 83,666 165,394 82,949 62,419 138,250 9,939 1.56%
-
Tax Rate 39.02% 4.61% 2.67% -31.60% -8.02% -1.27% -2,406.37% -
Total Cost 169,371 79,641 12,530 120,131 187,856 -20,390 120,733 5.79%
-
Net Worth 837,591 935,184 950,464 803,448 699,178 652,844 520,136 8.25%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 35,759 17,772 - 17,207 17,178 17,188 - -
Div Payout % 327.77% 21.24% - 20.74% 27.52% 12.43% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 837,591 935,184 950,464 803,448 699,178 652,844 520,136 8.25%
NOSH 589,852 591,888 594,040 578,020 573,097 572,670 571,578 0.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.63% 53.43% 92.99% 40.88% 25.05% 117.03% 9.44% -
ROE 1.30% 8.95% 17.40% 10.32% 8.93% 21.18% 1.91% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.77 28.89 30.10 35.16 43.74 20.91 23.32 5.28%
EPS 1.85 14.14 27.84 14.35 10.89 24.14 1.74 1.02%
DPS 6.00 3.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.42 1.58 1.60 1.39 1.22 1.14 0.91 7.69%
Adjusted Per Share Value based on latest NOSH - 578,020
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.35 13.10 13.70 15.56 19.20 9.17 10.21 5.83%
EPS 0.84 6.41 12.67 6.35 4.78 10.59 0.76 1.68%
DPS 2.74 1.36 0.00 1.32 1.32 1.32 0.00 -
NAPS 0.6415 0.7163 0.728 0.6154 0.5355 0.50 0.3984 8.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.785 0.895 0.75 0.87 0.50 0.43 0.41 -
P/RPS 2.47 3.10 2.49 2.47 1.14 2.06 1.76 5.80%
P/EPS 42.44 6.33 2.69 6.06 4.59 1.78 23.58 10.28%
EY 2.36 15.79 37.12 16.49 21.78 56.14 4.24 -9.29%
DY 7.64 3.35 0.00 3.45 6.00 6.98 0.00 -
P/NAPS 0.55 0.57 0.47 0.63 0.41 0.38 0.45 3.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 22/02/11 -
Price 0.845 0.845 0.795 0.87 0.605 0.48 0.41 -
P/RPS 2.66 2.92 2.64 2.47 1.38 2.30 1.76 7.11%
P/EPS 45.69 5.98 2.86 6.06 5.55 1.99 23.58 11.64%
EY 2.19 16.73 35.02 16.49 18.00 50.29 4.24 -10.41%
DY 7.10 3.55 0.00 3.45 4.96 6.25 0.00 -
P/NAPS 0.60 0.53 0.50 0.63 0.50 0.42 0.45 4.90%

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