[AMPROP] QoQ Annualized Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 154,796 140,320 147,126 130,292 122,810 130,552 134,085 10.04% QoQ % 10.32% -4.63% 12.92% 6.09% -5.93% -2.63% - Horiz. % 115.45% 104.65% 109.73% 97.17% 91.59% 97.37% 100.00%
PBT 17,898 22,000 32,937 31,226 40,494 28,904 175,255 -78.12% QoQ % -18.65% -33.21% 5.48% -22.89% 40.10% -83.51% - Horiz. % 10.21% 12.55% 18.79% 17.82% 23.11% 16.49% 100.00%
Tax -8,740 -9,188 14,190 -8,660 -7,538 -8,140 -30,034 -56.05% QoQ % 4.88% -164.75% 263.86% -14.88% 7.40% 72.90% - Horiz. % 29.10% 30.59% -47.25% 28.83% 25.10% 27.10% 100.00%
NP 9,158 12,812 47,127 22,566 32,956 20,764 145,221 -84.13% QoQ % -28.52% -72.81% 108.83% -31.52% 58.72% -85.70% - Horiz. % 6.31% 8.82% 32.45% 15.54% 22.69% 14.30% 100.00%
NP to SH -3,502 9,844 24,412 13,012 19,224 15,756 137,354 - QoQ % -135.57% -59.68% 87.61% -32.31% 22.01% -88.53% - Horiz. % -2.55% 7.17% 17.77% 9.47% 14.00% 11.47% 100.00%
Tax Rate 48.83 % 41.76 % -43.08 % 27.73 % 18.62 % 28.16 % 17.14 % 100.84% QoQ % 16.93% 196.94% -255.36% 48.93% -33.88% 64.29% - Horiz. % 284.89% 243.64% -251.34% 161.79% 108.63% 164.29% 100.00%
Total Cost 145,638 127,508 99,999 107,725 89,854 109,788 -11,136 - QoQ % 14.22% 27.51% -7.17% 19.89% -18.16% 1,085.88% - Horiz. % -1,307.81% -1,145.01% -897.98% -967.36% -806.88% -985.88% 100.00%
Net Worth 887,788 917,288 916,386 898,547 916,640 910,848 918,723 -2.26% QoQ % -3.22% 0.10% 1.99% -1.97% 0.64% -0.86% - Horiz. % 96.63% 99.84% 99.75% 97.80% 99.77% 99.14% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 17,736 - - - 23,709 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 74.81% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 72.65 % - % - % - % 17.26 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 420.92% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 887,788 917,288 916,386 898,547 916,640 910,848 918,723 -2.26% QoQ % -3.22% 0.10% 1.99% -1.97% 0.64% -0.86% - Horiz. % 96.63% 99.84% 99.75% 97.80% 99.77% 99.14% 100.00%
NOSH 591,859 591,799 591,217 591,150 591,381 591,460 592,725 -0.10% QoQ % 0.01% 0.10% 0.01% -0.04% -0.01% -0.21% - Horiz. % 99.85% 99.84% 99.75% 99.73% 99.77% 99.79% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.92 % 9.13 % 32.03 % 17.32 % 26.83 % 15.90 % 108.31 % -85.57% QoQ % -35.16% -71.50% 84.93% -35.45% 68.74% -85.32% - Horiz. % 5.47% 8.43% 29.57% 15.99% 24.77% 14.68% 100.00%
ROE -0.39 % 1.07 % 2.66 % 1.45 % 2.10 % 1.73 % 14.95 % - QoQ % -136.45% -59.77% 83.45% -30.95% 21.39% -88.43% - Horiz. % -2.61% 7.16% 17.79% 9.70% 14.05% 11.57% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.15 23.71 24.89 22.04 20.77 22.07 22.62 10.14% QoQ % 10.29% -4.74% 12.93% 6.11% -5.89% -2.43% - Horiz. % 115.61% 104.82% 110.04% 97.44% 91.82% 97.57% 100.00%
EPS -0.60 1.68 4.13 2.20 3.26 2.68 23.16 - QoQ % -135.71% -59.32% 87.73% -32.52% 21.64% -88.43% - Horiz. % -2.59% 7.25% 17.83% 9.50% 14.08% 11.57% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5000 1.5500 1.5500 1.5200 1.5500 1.5400 1.5500 -2.16% QoQ % -3.23% 0.00% 1.97% -1.94% 0.65% -0.65% - Horiz. % 96.77% 100.00% 100.00% 98.06% 100.00% 99.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,305,615 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.86 10.75 11.27 9.98 9.41 10.00 10.27 10.06% QoQ % 10.33% -4.61% 12.93% 6.06% -5.90% -2.63% - Horiz. % 115.48% 104.67% 109.74% 97.18% 91.63% 97.37% 100.00%
EPS -0.27 0.75 1.87 1.00 1.47 1.21 10.52 - QoQ % -136.00% -59.89% 87.00% -31.97% 21.49% -88.50% - Horiz. % -2.57% 7.13% 17.78% 9.51% 13.97% 11.50% 100.00%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 1.82 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 74.73% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6800 0.7026 0.7019 0.6882 0.7021 0.6976 0.7037 -2.26% QoQ % -3.22% 0.10% 1.99% -1.98% 0.65% -0.87% - Horiz. % 96.63% 99.84% 99.74% 97.80% 99.77% 99.13% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4750 0.5400 0.5350 0.5100 0.6550 0.6750 0.6950 -
P/RPS 1.82 2.28 2.15 2.31 3.15 3.06 3.07 -29.41% QoQ % -20.18% 6.05% -6.93% -26.67% 2.94% -0.33% - Horiz. % 59.28% 74.27% 70.03% 75.24% 102.61% 99.67% 100.00%
P/EPS -80.28 32.46 12.96 23.17 20.15 25.34 3.00 - QoQ % -347.32% 150.46% -44.07% 14.99% -20.48% 744.67% - Horiz. % -2,676.00% 1,082.00% 432.00% 772.33% 671.67% 844.67% 100.00%
EY -1.25 3.08 7.72 4.32 4.96 3.95 33.34 - QoQ % -140.58% -60.10% 78.70% -12.90% 25.57% -88.15% - Horiz. % -3.75% 9.24% 23.16% 12.96% 14.88% 11.85% 100.00%
DY 0.00 0.00 5.61 0.00 0.00 0.00 5.76 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 97.40% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.35 0.35 0.34 0.42 0.44 0.45 -20.31% QoQ % -8.57% 0.00% 2.94% -19.05% -4.55% -2.22% - Horiz. % 71.11% 77.78% 77.78% 75.56% 93.33% 97.78% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 19/08/19 27/05/19 27/02/19 13/11/18 28/08/18 30/05/18 -
Price 0.4750 0.5800 0.5550 0.5200 0.5500 0.7400 0.6500 -
P/RPS 1.82 2.45 2.23 2.36 2.65 3.35 2.87 -26.17% QoQ % -25.71% 9.87% -5.51% -10.94% -20.90% 16.72% - Horiz. % 63.41% 85.37% 77.70% 82.23% 92.33% 116.72% 100.00%
P/EPS -80.28 34.87 13.44 23.62 16.92 27.78 2.80 - QoQ % -330.23% 159.45% -43.10% 39.60% -39.09% 892.14% - Horiz. % -2,867.14% 1,245.36% 480.00% 843.57% 604.29% 992.14% 100.00%
EY -1.25 2.87 7.44 4.23 5.91 3.60 35.65 - QoQ % -143.55% -61.42% 75.89% -28.43% 64.17% -89.90% - Horiz. % -3.51% 8.05% 20.87% 11.87% 16.58% 10.10% 100.00%
DY 0.00 0.00 5.41 0.00 0.00 0.00 6.15 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 87.97% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.37 0.36 0.34 0.35 0.48 0.42 -16.57% QoQ % -13.51% 2.78% 5.88% -2.86% -27.08% 14.29% - Horiz. % 76.19% 88.10% 85.71% 80.95% 83.33% 114.29% 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-Q3 31.12.208.pdf 
