[AMPROP] QoQ Annualized Quarter Result on 2014-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 137,600 173,606 166,332 170,220 162,856 170,194 154,842 -7.59% QoQ % -20.74% 4.37% -2.28% 4.52% -4.31% 9.91% - Horiz. % 88.86% 112.12% 107.42% 109.93% 105.18% 109.91% 100.00%
PBT 234,084 41,198 45,410 54,338 74,060 153,730 22,597 377.24% QoQ % 468.19% -9.28% -16.43% -26.63% -51.82% 580.30% - Horiz. % 1,035.89% 182.31% 200.96% 240.46% 327.74% 680.30% 100.00%
Tax -4,320 -4,501 -4,000 -3,892 -3,392 18,143 26,269 - QoQ % 4.02% -12.52% -2.77% -14.74% -118.70% -30.93% - Horiz. % -16.45% -17.13% -15.23% -14.82% -12.91% 69.07% 100.00%
NP 229,764 36,697 41,410 50,446 70,668 171,873 48,866 181.46% QoQ % 526.11% -11.38% -17.91% -28.62% -58.88% 251.72% - Horiz. % 470.19% 75.10% 84.74% 103.23% 144.61% 351.72% 100.00%
NP to SH 227,752 35,500 40,777 49,404 70,672 171,302 48,654 180.62% QoQ % 541.55% -12.94% -17.46% -30.09% -58.74% 252.08% - Horiz. % 468.10% 72.96% 83.81% 101.54% 145.25% 352.08% 100.00%
Tax Rate 1.85 % 10.93 % 8.81 % 7.16 % 4.58 % -11.80 % -116.25 % - QoQ % -83.07% 24.06% 23.04% 56.33% 138.81% 89.85% - Horiz. % -1.59% -9.40% -7.58% -6.16% -3.94% 10.15% 100.00%
Total Cost -92,164 136,909 124,921 119,774 92,188 -1,679 105,976 - QoQ % -167.32% 9.60% 4.30% 29.92% 5,590.65% -101.58% - Horiz. % -86.97% 129.19% 117.88% 113.02% 86.99% -1.58% 100.00%
Net Worth 914,548 828,725 937,410 943,802 955,809 934,689 801,303 9.24% QoQ % 10.36% -11.59% -0.68% -1.26% 2.26% 16.65% - Horiz. % 114.13% 103.42% 116.99% 117.78% 119.28% 116.65% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 17,632 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 49.67 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 914,548 828,725 937,410 943,802 955,809 934,689 801,303 9.24% QoQ % 10.36% -11.59% -0.68% -1.26% 2.26% 16.65% - Horiz. % 114.13% 103.42% 116.99% 117.78% 119.28% 116.65% 100.00%
NOSH 590,031 587,748 585,881 582,594 579,278 576,968 576,477 1.57% QoQ % 0.39% 0.32% 0.56% 0.57% 0.40% 0.09% - Horiz. % 102.35% 101.96% 101.63% 101.06% 100.49% 100.09% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 166.98 % 21.14 % 24.90 % 29.64 % 43.39 % 100.99 % 31.56 % 204.56% QoQ % 689.88% -15.10% -15.99% -31.69% -57.04% 219.99% - Horiz. % 529.09% 66.98% 78.90% 93.92% 137.48% 319.99% 100.00%
ROE 24.90 % 4.28 % 4.35 % 5.23 % 7.39 % 18.33 % 6.07 % 156.92% QoQ % 481.78% -1.61% -16.83% -29.23% -59.68% 201.98% - Horiz. % 410.21% 70.51% 71.66% 86.16% 121.75% 301.98% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.32 29.54 28.39 29.22 28.11 29.50 26.86 -9.02% QoQ % -21.06% 4.05% -2.84% 3.95% -4.71% 9.83% - Horiz. % 86.82% 109.98% 105.70% 108.79% 104.65% 109.83% 100.00%
EPS 38.60 6.04 6.96 8.48 12.20 29.69 8.44 176.29% QoQ % 539.07% -13.22% -17.92% -30.49% -58.91% 251.78% - Horiz. % 457.35% 71.56% 82.46% 100.47% 144.55% 351.78% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5500 1.4100 1.6000 1.6200 1.6500 1.6200 1.3900 7.56% QoQ % 9.93% -11.88% -1.23% -1.82% 1.85% 16.55% - Horiz. % 111.51% 101.44% 115.11% 116.55% 118.71% 116.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.77 23.68 22.69 23.22 22.21 23.21 21.12 -7.58% QoQ % -20.73% 4.36% -2.28% 4.55% -4.31% 9.90% - Horiz. % 88.87% 112.12% 107.43% 109.94% 105.16% 109.90% 100.00%
EPS 31.07 4.84 5.56 6.74 9.64 23.37 6.64 180.55% QoQ % 541.94% -12.95% -17.51% -30.08% -58.75% 251.96% - Horiz. % 467.92% 72.89% 83.73% 101.51% 145.18% 351.96% 100.00%
DPS 0.00 2.41 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 1.2474 1.1304 1.2786 1.2874 1.3037 1.2749 1.0930 9.24% QoQ % 10.35% -11.59% -0.68% -1.25% 2.26% 16.64% - Horiz. % 114.13% 103.42% 116.98% 117.79% 119.28% 116.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.8650 0.8800 0.7500 0.9700 1.2000 0.8600 0.8700 -
P/RPS 3.71 2.98 2.64 3.32 4.27 2.92 3.24 9.48% QoQ % 24.50% 12.88% -20.48% -22.25% 46.23% -9.88% - Horiz. % 114.51% 91.98% 81.48% 102.47% 131.79% 90.12% 100.00%
P/EPS 2.24 14.57 10.78 11.44 9.84 2.90 10.31 -63.96% QoQ % -84.63% 35.16% -5.77% 16.26% 239.31% -71.87% - Horiz. % 21.73% 141.32% 104.56% 110.96% 95.44% 28.13% 100.00%
EY 44.62 6.86 9.28 8.74 10.17 34.52 9.70 177.37% QoQ % 550.44% -26.08% 6.18% -14.06% -70.54% 255.88% - Horiz. % 460.00% 70.72% 95.67% 90.10% 104.85% 355.88% 100.00%
DY 0.00 3.41 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.56 0.62 0.47 0.60 0.73 0.53 0.63 -7.57% QoQ % -9.68% 31.91% -21.67% -17.81% 37.74% -15.87% - Horiz. % 88.89% 98.41% 74.60% 95.24% 115.87% 84.13% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 -
Price 0.7750 0.9850 0.7950 0.8800 1.2300 0.9550 0.8700 -
P/RPS 3.32 3.33 2.80 3.01 4.38 3.24 3.24 1.64% QoQ % -0.30% 18.93% -6.98% -31.28% 35.19% 0.00% - Horiz. % 102.47% 102.78% 86.42% 92.90% 135.19% 100.00% 100.00%
P/EPS 2.01 16.31 11.42 10.38 10.08 3.22 10.31 -66.48% QoQ % -87.68% 42.82% 10.02% 2.98% 213.04% -68.77% - Horiz. % 19.50% 158.20% 110.77% 100.68% 97.77% 31.23% 100.00%
EY 49.81 6.13 8.75 9.64 9.92 31.09 9.70 198.54% QoQ % 712.56% -29.94% -9.23% -2.82% -68.09% 220.52% - Horiz. % 513.51% 63.20% 90.21% 99.38% 102.27% 320.52% 100.00%
DY 0.00 3.05 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.50 0.70 0.50 0.54 0.75 0.59 0.63 -14.32% QoQ % -28.57% 40.00% -7.41% -28.00% 27.12% -6.35% - Horiz. % 79.37% 111.11% 79.37% 85.71% 119.05% 93.65% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AMPROP Q2 30 09 2014.pdf 
