[AMPROP] QoQ Annualized Quarter Result on 2015-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 162,864 151,026 137,600 173,606 166,332 170,220 162,856 0.00% QoQ % 7.84% 9.76% -20.74% 4.37% -2.28% 4.52% - Horiz. % 100.00% 92.74% 84.49% 106.60% 102.13% 104.52% 100.00%
PBT 118,182 164,202 234,084 41,198 45,410 54,338 74,060 36.44% QoQ % -28.03% -29.85% 468.19% -9.28% -16.43% -26.63% - Horiz. % 159.58% 221.71% 316.07% 55.63% 61.32% 73.37% 100.00%
Tax -3,882 -4,590 -4,320 -4,501 -4,000 -3,892 -3,392 9.40% QoQ % 15.41% -6.25% 4.02% -12.52% -2.77% -14.74% - Horiz. % 114.47% 135.32% 127.36% 132.69% 117.92% 114.74% 100.00%
NP 114,300 159,612 229,764 36,697 41,410 50,446 70,668 37.67% QoQ % -28.39% -30.53% 526.11% -11.38% -17.91% -28.62% - Horiz. % 161.74% 225.86% 325.13% 51.93% 58.60% 71.38% 100.00%
NP to SH 104,998 146,844 227,752 35,500 40,777 49,404 70,672 30.11% QoQ % -28.50% -35.52% 541.55% -12.94% -17.46% -30.09% - Horiz. % 148.57% 207.78% 322.27% 50.23% 57.70% 69.91% 100.00%
Tax Rate 3.29 % 2.80 % 1.85 % 10.93 % 8.81 % 7.16 % 4.58 % -19.74% QoQ % 17.50% 51.35% -83.07% 24.06% 23.04% 56.33% - Horiz. % 71.83% 61.14% 40.39% 238.65% 192.36% 156.33% 100.00%
Total Cost 48,564 -8,586 -92,164 136,909 124,921 119,774 92,188 -34.70% QoQ % 665.62% 90.68% -167.32% 9.60% 4.30% 29.92% - Horiz. % 52.68% -9.31% -99.97% 148.51% 135.51% 129.92% 100.00%
Net Worth 930,616 953,838 914,548 828,725 937,410 943,802 955,809 -1.76% QoQ % -2.43% 4.30% 10.36% -11.59% -0.68% -1.26% - Horiz. % 97.36% 99.79% 95.68% 86.70% 98.07% 98.74% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 17,632 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 49.67 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 930,616 953,838 914,548 828,725 937,410 943,802 955,809 -1.76% QoQ % -2.43% 4.30% 10.36% -11.59% -0.68% -1.26% - Horiz. % 97.36% 99.79% 95.68% 86.70% 98.07% 98.74% 100.00%
NOSH 588,997 588,789 590,031 587,748 585,881 582,594 579,278 1.11% QoQ % 0.04% -0.21% 0.39% 0.32% 0.56% 0.57% - Horiz. % 101.68% 101.64% 101.86% 101.46% 101.14% 100.57% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 70.18 % 105.69 % 166.98 % 21.14 % 24.90 % 29.64 % 43.39 % 37.67% QoQ % -33.60% -36.70% 689.88% -15.10% -15.99% -31.69% - Horiz. % 161.74% 243.58% 384.84% 48.72% 57.39% 68.31% 100.00%
ROE 11.28 % 15.40 % 24.90 % 4.28 % 4.35 % 5.23 % 7.39 % 32.47% QoQ % -26.75% -38.15% 481.78% -1.61% -16.83% -29.23% - Horiz. % 152.64% 208.39% 336.94% 57.92% 58.86% 70.77% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.65 25.65 23.32 29.54 28.39 29.22 28.11 -1.09% QoQ % 7.80% 9.99% -21.06% 4.05% -2.84% 3.95% - Horiz. % 98.36% 91.25% 82.96% 105.09% 101.00% 103.95% 100.00%
EPS 17.83 24.94 38.60 6.04 6.96 8.48 12.20 28.69% QoQ % -28.51% -35.39% 539.07% -13.22% -17.92% -30.49% - Horiz. % 146.15% 204.43% 316.39% 49.51% 57.05% 69.51% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5800 1.6200 1.5500 1.4100 1.6000 1.6200 1.6500 -2.84% QoQ % -2.47% 4.52% 9.93% -11.88% -1.23% -1.82% - Horiz. % 95.76% 98.18% 93.94% 85.45% 96.97% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.21 20.60 18.77 23.68 22.69 23.22 22.21 - QoQ % 7.82% 9.75% -20.73% 4.36% -2.28% 4.55% - Horiz. % 100.00% 92.75% 84.51% 106.62% 102.16% 104.55% 100.00%
EPS 14.32 20.03 31.07 4.84 5.56 6.74 9.64 30.10% QoQ % -28.51% -35.53% 541.94% -12.95% -17.51% -30.08% - Horiz. % 148.55% 207.78% 322.30% 50.21% 57.68% 69.92% 100.00%
DPS 0.00 0.00 0.00 2.41 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2694 1.3010 1.2475 1.1304 1.2786 1.2874 1.3037 -1.76% QoQ % -2.43% 4.29% 10.36% -11.59% -0.68% -1.25% - Horiz. % 97.37% 99.79% 95.69% 86.71% 98.07% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8950 0.9150 0.8650 0.8800 0.7500 0.9700 1.2000 -
P/RPS 3.24 3.57 3.71 2.98 2.64 3.32 4.27 -16.77% QoQ % -9.24% -3.77% 24.50% 12.88% -20.48% -22.25% - Horiz. % 75.88% 83.61% 86.89% 69.79% 61.83% 77.75% 100.00%
P/EPS 5.02 3.67 2.24 14.57 10.78 11.44 9.84 -36.07% QoQ % 36.78% 63.84% -84.63% 35.16% -5.77% 16.26% - Horiz. % 51.02% 37.30% 22.76% 148.07% 109.55% 116.26% 100.00%
EY 19.92 27.26 44.62 6.86 9.28 8.74 10.17 56.36% QoQ % -26.93% -38.91% 550.44% -26.08% 6.18% -14.06% - Horiz. % 195.87% 268.04% 438.74% 67.45% 91.25% 85.94% 100.00%
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.56 0.56 0.62 0.47 0.60 0.73 -15.17% QoQ % 1.79% 0.00% -9.68% 31.91% -21.67% -17.81% - Horiz. % 78.08% 76.71% 76.71% 84.93% 64.38% 82.19% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 -
Price 0.8450 0.9100 0.7750 0.9850 0.7950 0.8800 1.2300 -
P/RPS 3.06 3.55 3.32 3.33 2.80 3.01 4.38 -21.21% QoQ % -13.80% 6.93% -0.30% 18.93% -6.98% -31.28% - Horiz. % 69.86% 81.05% 75.80% 76.03% 63.93% 68.72% 100.00%
P/EPS 4.74 3.65 2.01 16.31 11.42 10.38 10.08 -39.45% QoQ % 29.86% 81.59% -87.68% 42.82% 10.02% 2.98% - Horiz. % 47.02% 36.21% 19.94% 161.81% 113.29% 102.98% 100.00%
EY 21.10 27.41 49.81 6.13 8.75 9.64 9.92 65.16% QoQ % -23.02% -44.97% 712.56% -29.94% -9.23% -2.82% - Horiz. % 212.70% 276.31% 502.12% 61.79% 88.21% 97.18% 100.00%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.56 0.50 0.70 0.50 0.54 0.75 -20.61% QoQ % -5.36% 12.00% -28.57% 40.00% -7.41% -28.00% - Horiz. % 70.67% 74.67% 66.67% 93.33% 66.67% 72.00% 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 Q4 31 03 15.pdf 
