[AMPROP] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
05-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -9.12%
YoY- 99.39%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 153,147 187,421 171,005 178,811 203,209 250,647 119,735 4.18%
PBT 117,577 29,601 95,777 170,840 63,131 58,129 138,373 -2.67%
Tax -4,671 -11,551 -4,413 -4,559 19,947 4,662 1,752 -
NP 112,906 18,050 91,364 166,281 83,078 62,791 140,125 -3.53%
-
NP to SH 105,537 10,910 83,666 165,394 82,949 62,419 138,250 -4.39%
-
Tax Rate 3.97% 39.02% 4.61% 2.67% -31.60% -8.02% -1.27% -
Total Cost 40,241 169,371 79,641 12,530 120,131 187,856 -20,390 -
-
Net Worth 895,500 837,591 935,184 950,464 803,448 699,178 652,844 5.40%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 17,693 35,759 17,772 - 17,207 17,178 17,188 0.48%
Div Payout % 16.77% 327.77% 21.24% - 20.74% 27.52% 12.43% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 895,500 837,591 935,184 950,464 803,448 699,178 652,844 5.40%
NOSH 608,682 589,852 591,888 594,040 578,020 573,097 572,670 1.02%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 73.72% 9.63% 53.43% 92.99% 40.88% 25.05% 117.03% -
ROE 11.79% 1.30% 8.95% 17.40% 10.32% 8.93% 21.18% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.82 31.77 28.89 30.10 35.16 43.74 20.91 3.57%
EPS 17.80 1.85 14.14 27.84 14.35 10.89 24.14 -4.94%
DPS 3.00 6.00 3.00 0.00 3.00 3.00 3.00 0.00%
NAPS 1.51 1.42 1.58 1.60 1.39 1.22 1.14 4.79%
Adjusted Per Share Value based on latest NOSH - 594,040
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.73 14.35 13.10 13.70 15.56 19.20 9.17 4.18%
EPS 8.08 0.84 6.41 12.67 6.35 4.78 10.59 -4.40%
DPS 1.36 2.74 1.36 0.00 1.32 1.32 1.32 0.49%
NAPS 0.6859 0.6415 0.7163 0.728 0.6154 0.5355 0.50 5.40%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.74 0.785 0.895 0.75 0.87 0.50 0.43 -
P/RPS 2.87 2.47 3.10 2.49 2.47 1.14 2.06 5.67%
P/EPS 4.16 42.44 6.33 2.69 6.06 4.59 1.78 15.18%
EY 24.05 2.36 15.79 37.12 16.49 21.78 56.14 -13.16%
DY 4.05 7.64 3.35 0.00 3.45 6.00 6.98 -8.66%
P/NAPS 0.49 0.55 0.57 0.47 0.63 0.41 0.38 4.32%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 09/02/18 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 -
Price 0.69 0.845 0.845 0.795 0.87 0.605 0.48 -
P/RPS 2.67 2.66 2.92 2.64 2.47 1.38 2.30 2.51%
P/EPS 3.88 45.69 5.98 2.86 6.06 5.55 1.99 11.75%
EY 25.79 2.19 16.73 35.02 16.49 18.00 50.29 -10.52%
DY 4.35 7.10 3.55 0.00 3.45 4.96 6.25 -5.85%
P/NAPS 0.46 0.60 0.53 0.50 0.63 0.50 0.42 1.52%

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