[AMPROP] YoY Annualized Quarter Result on 2013-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 168,244 173,606 170,194 174,048 256,831 110,111 240,701 -5.79% YoY % -3.09% 2.00% -2.21% -32.23% 133.25% -54.25% - Horiz. % 69.90% 72.13% 70.71% 72.31% 106.70% 45.75% 100.00%
PBT 90,984 41,198 153,730 95,907 101,061 52,331 18,877 29.94% YoY % 120.85% -73.20% 60.29% -5.10% 93.12% 177.22% - Horiz. % 481.98% 218.24% 814.38% 508.06% 535.37% 277.22% 100.00%
Tax -4,139 -4,501 18,143 785 2,607 -1,344 17,043 - YoY % 8.04% -124.81% 2,211.21% -69.89% 293.97% -107.89% - Horiz. % -24.29% -26.41% 106.45% 4.61% 15.30% -7.89% 100.00%
NP 86,845 36,697 171,873 96,692 103,668 50,987 35,920 15.84% YoY % 136.65% -78.65% 77.75% -6.73% 103.32% 41.95% - Horiz. % 241.77% 102.16% 478.49% 269.19% 288.61% 141.95% 100.00%
NP to SH 79,345 35,500 171,302 96,796 101,976 48,681 33,660 15.35% YoY % 123.51% -79.28% 76.97% -5.08% 109.48% 44.63% - Horiz. % 235.72% 105.47% 508.92% 287.57% 302.96% 144.63% 100.00%
Tax Rate 4.55 % 10.93 % -11.80 % -0.82 % -2.58 % 2.57 % -90.28 % - YoY % -58.37% 192.63% -1,339.02% 68.22% -200.39% 102.85% - Horiz. % -5.04% -12.11% 13.07% 0.91% 2.86% -2.85% 100.00%
Total Cost 81,399 136,909 -1,679 77,356 153,163 59,124 204,781 -14.24% YoY % -40.55% 8,254.20% -102.17% -49.49% 159.05% -71.13% - Horiz. % 39.75% 66.86% -0.82% 37.77% 74.79% 28.87% 100.00%
Net Worth 866,546 828,725 934,689 733,563 658,880 569,285 640,328 5.17% YoY % 4.56% -11.34% 27.42% 11.33% 15.74% -11.09% - Horiz. % 135.33% 129.42% 145.97% 114.56% 102.90% 88.91% 100.00%
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 35,369 17,632 - 17,192 34,376 - - - YoY % 100.59% 0.00% 0.00% -49.99% 0.00% 0.00% - Horiz. % 102.89% 51.29% 0.00% 50.01% 100.00% - -
Div Payout % 44.58 % 49.67 % - % 17.76 % 33.71 % - % - % - YoY % -10.25% 0.00% 0.00% -47.32% 0.00% 0.00% - Horiz. % 132.25% 147.35% 0.00% 52.68% 100.00% - -
Equity 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 866,546 828,725 934,689 733,563 658,880 569,285 640,328 5.17% YoY % 4.56% -11.34% 27.42% 11.33% 15.74% -11.09% - Horiz. % 135.33% 129.42% 145.97% 114.56% 102.90% 88.91% 100.00%
NOSH 589,487 587,748 576,968 573,096 572,939 575,035 703,657 -2.90% YoY % 0.30% 1.87% 0.68% 0.03% -0.36% -18.28% - Horiz. % 83.77% 83.53% 82.00% 81.45% 81.42% 81.72% 100.00%
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 51.62 % 21.14 % 100.99 % 55.55 % 40.36 % 46.31 % 14.92 % 22.96% YoY % 144.18% -79.07% 81.80% 37.64% -12.85% 210.39% - Horiz. % 345.98% 141.69% 676.88% 372.32% 270.51% 310.39% 100.00%
ROE 9.16 % 4.28 % 18.33 % 13.20 % 15.48 % 8.55 % 5.26 % 9.68% YoY % 114.02% -76.65% 38.86% -14.73% 81.05% 62.55% - Horiz. % 174.14% 81.37% 348.48% 250.95% 294.30% 162.55% 100.00%
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.54 29.54 29.50 30.37 44.83 19.15 34.21 -2.97% YoY % -3.39% 0.14% -2.86% -32.26% 134.10% -44.02% - Horiz. % 83.43% 86.35% 86.23% 88.78% 131.04% 55.98% 100.00%
EPS 13.46 6.04 29.69 16.89 17.79 8.47 6.92 11.72% YoY % 122.85% -79.66% 75.78% -5.06% 110.04% 22.40% - Horiz. % 194.51% 87.28% 429.05% 244.08% 257.08% 122.40% 100.00%
DPS 6.00 3.00 0.00 3.00 6.00 0.00 0.00 - YoY % 100.00% 0.00% 0.00% -50.00% 0.00% 0.00% - Horiz. % 100.00% 50.00% 0.00% 50.00% 100.00% - -
NAPS 1.4700 1.4100 1.6200 1.2800 1.1500 0.9900 0.9100 8.31% YoY % 4.26% -12.96% 26.56% 11.30% 16.16% 8.79% - Horiz. % 161.54% 154.95% 178.02% 140.66% 126.37% 108.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,181 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.95 23.68 23.21 23.74 35.03 15.02 32.83 -5.79% YoY % -3.08% 2.02% -2.23% -32.23% 133.22% -54.25% - Horiz. % 69.91% 72.13% 70.70% 72.31% 106.70% 45.75% 100.00%
EPS 10.82 4.84 23.36 13.20 13.91 6.64 4.59 15.35% YoY % 123.55% -79.28% 76.97% -5.10% 109.49% 44.66% - Horiz. % 235.73% 105.45% 508.93% 287.58% 303.05% 144.66% 100.00%
DPS 4.82 2.40 0.00 2.34 4.69 0.00 0.00 - YoY % 100.83% 0.00% 0.00% -50.11% 0.00% 0.00% - Horiz. % 102.77% 51.17% 0.00% 49.89% 100.00% - -
NAPS 1.1819 1.1303 1.2748 1.0005 0.8987 0.7765 0.8734 5.17% YoY % 4.57% -11.34% 27.42% 11.33% 15.74% -11.09% - Horiz. % 135.32% 129.41% 145.96% 114.55% 102.90% 88.91% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8950 0.8800 0.8600 0.6550 0.4600 0.4400 0.4200 -
P/RPS 3.14 2.98 2.92 2.16 1.03 2.30 1.23 16.89% YoY % 5.37% 2.05% 35.19% 109.71% -55.22% 86.99% - Horiz. % 255.28% 242.28% 237.40% 175.61% 83.74% 186.99% 100.00%
P/EPS 6.65 14.57 2.90 3.88 2.58 5.20 8.78 -4.52% YoY % -54.36% 402.41% -25.26% 50.39% -50.38% -40.77% - Horiz. % 75.74% 165.95% 33.03% 44.19% 29.38% 59.23% 100.00%
EY 15.04 6.86 34.52 25.79 38.69 19.24 11.39 4.74% YoY % 119.24% -80.13% 33.85% -33.34% 101.09% 68.92% - Horiz. % 132.05% 60.23% 303.07% 226.43% 339.68% 168.92% 100.00%
DY 6.70 3.41 0.00 4.58 13.04 0.00 0.00 - YoY % 96.48% 0.00% 0.00% -64.88% 0.00% 0.00% - Horiz. % 51.38% 26.15% 0.00% 35.12% 100.00% - -
P/NAPS 0.61 0.62 0.53 0.51 0.40 0.44 0.46 4.81% YoY % -1.61% 16.98% 3.92% 27.50% -9.09% -4.35% - Horiz. % 132.61% 134.78% 115.22% 110.87% 86.96% 95.65% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 22/05/14 27/05/13 24/05/12 24/05/11 27/05/10 -
Price 0.8800 0.9850 0.9550 0.7400 0.4600 0.6100 0.4100 -
P/RPS 3.08 3.33 3.24 2.44 1.03 3.19 1.20 16.99% YoY % -7.51% 2.78% 32.79% 136.89% -67.71% 165.83% - Horiz. % 256.67% 277.50% 270.00% 203.33% 85.83% 265.83% 100.00%
P/EPS 6.54 16.31 3.22 4.38 2.58 7.21 8.57 -4.40% YoY % -59.90% 406.52% -26.48% 69.77% -64.22% -15.87% - Horiz. % 76.31% 190.32% 37.57% 51.11% 30.11% 84.13% 100.00%
EY 15.30 6.13 31.09 22.82 38.69 13.88 11.67 4.61% YoY % 149.59% -80.28% 36.24% -41.02% 178.75% 18.94% - Horiz. % 131.11% 52.53% 266.41% 195.54% 331.53% 118.94% 100.00%
DY 6.82 3.05 0.00 4.05 13.04 0.00 0.00 - YoY % 123.61% 0.00% 0.00% -68.94% 0.00% 0.00% - Horiz. % 52.30% 23.39% 0.00% 31.06% 100.00% - -
P/NAPS 0.60 0.70 0.59 0.58 0.40 0.62 0.45 4.91% YoY % -14.29% 18.64% 1.72% 45.00% -35.48% 37.78% - Horiz. % 133.33% 155.56% 131.11% 128.89% 88.89% 137.78% 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 2013.pdf 
