[AMPROP] YoY Quarter Result on 2012-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 41,113 44,396 23,905 30,055 34,586 29,001 54,729 -4.65% YoY % -7.39% 85.72% -20.46% -13.10% 19.26% -47.01% - Horiz. % 75.12% 81.12% 43.68% 54.92% 63.20% 52.99% 100.00%
PBT 23,580 8,654 1,606 15,137 70,683 2,338 5,577 27.15% YoY % 172.48% 438.85% -89.39% -78.58% 2,923.23% -58.08% - Horiz. % 422.81% 155.17% 28.80% 271.42% 1,267.40% 41.92% 100.00%
Tax -1,215 -1,098 1,076 -616 545 -1,168 3,146 - YoY % -10.66% -202.04% 274.68% -213.03% 146.66% -137.13% - Horiz. % -38.62% -34.90% 34.20% -19.58% 17.32% -37.13% 100.00%
NP 22,365 7,556 2,682 14,521 71,228 1,170 8,723 16.98% YoY % 195.99% 181.73% -81.53% -79.61% 5,987.86% -86.59% - Horiz. % 256.39% 86.62% 30.75% 166.47% 816.55% 13.41% 100.00%
NP to SH 16,484 7,034 2,774 14,225 70,246 440 8,391 11.91% YoY % 134.35% 153.57% -80.50% -79.75% 15,865.00% -94.76% - Horiz. % 196.45% 83.83% 33.06% 169.53% 837.16% 5.24% 100.00%
Tax Rate 5.15 % 12.69 % -67.00 % 4.07 % -0.77 % 49.96 % -56.41 % - YoY % -59.42% 118.94% -1,746.19% 628.57% -101.54% 188.57% - Horiz. % -9.13% -22.50% 118.77% -7.22% 1.37% -88.57% 100.00%
Total Cost 18,748 36,840 21,223 15,534 -36,642 27,831 46,006 -13.89% YoY % -49.11% 73.59% 36.62% 142.39% -231.66% -39.51% - Horiz. % 40.75% 80.08% 46.13% 33.77% -79.65% 60.49% 100.00%
Net Worth 953,717 949,589 780,187 682,570 635,986 506,000 622,332 7.37% YoY % 0.43% 21.71% 14.30% 7.32% 25.69% -18.69% - Horiz. % 153.25% 152.59% 125.37% 109.68% 102.19% 81.31% 100.00%
Dividend 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 17,188 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 24.47 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 953,717 949,589 780,187 682,570 635,986 506,000 622,332 7.37% YoY % 0.43% 21.71% 14.30% 7.32% 25.69% -18.69% - Horiz. % 153.25% 152.59% 125.37% 109.68% 102.19% 81.31% 100.00%
NOSH 588,714 586,166 577,916 573,588 572,960 550,000 699,249 -2.83% YoY % 0.43% 1.43% 0.75% 0.11% 4.17% -21.34% - Horiz. % 84.19% 83.83% 82.65% 82.03% 81.94% 78.66% 100.00%
Ratio Analysis 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 54.40 % 17.02 % 11.22 % 48.31 % 205.94 % 4.03 % 15.94 % 22.69% YoY % 219.62% 51.69% -76.77% -76.54% 5,010.17% -74.72% - Horiz. % 341.28% 106.78% 70.39% 303.07% 1,291.97% 25.28% 100.00%
ROE 1.73 % 0.74 % 0.36 % 2.08 % 11.05 % 0.09 % 1.35 % 4.22% YoY % 133.78% 105.56% -82.69% -81.18% 12,177.78% -93.33% - Horiz. % 128.15% 54.81% 26.67% 154.07% 818.52% 6.67% 100.00%
Per Share 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.98 7.57 4.14 5.24 6.04 5.27 7.83 -1.90% YoY % -7.79% 82.85% -20.99% -13.25% 14.61% -32.69% - Horiz. % 89.14% 96.68% 52.87% 66.92% 77.14% 67.31% 100.00%
EPS 2.80 1.20 0.48 2.48 12.26 0.08 1.20 15.16% YoY % 133.33% 150.00% -80.65% -79.77% 15,225.00% -93.33% - Horiz. % 233.33% 100.00% 40.00% 206.67% 1,021.67% 6.67% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6200 1.6200 1.3500 1.1900 1.1100 0.9200 0.8900 10.49% YoY % 0.00% 20.00% 13.45% 7.21% 20.65% 3.37% - Horiz. % 182.02% 182.02% 151.69% 133.71% 124.72% 103.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.61 6.06 3.26 4.10 4.72 3.96 7.47 -4.66% YoY % -7.43% 85.89% -20.49% -13.14% 19.19% -46.99% - Horiz. % 75.10% 81.12% 43.64% 54.89% 63.19% 53.01% 100.00%
EPS 2.25 0.96 0.38 1.94 9.58 0.06 1.14 11.99% YoY % 134.38% 152.63% -80.41% -79.75% 15,866.67% -94.74% - Horiz. % 197.37% 84.21% 33.33% 170.18% 840.35% 5.26% 100.00%
DPS 0.00 0.00 0.00 0.00 2.34 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3009 1.2953 1.0642 0.9310 0.8675 0.6902 0.8489 7.37% YoY % 0.43% 21.72% 14.31% 7.32% 25.69% -18.69% - Horiz. % 153.25% 152.59% 125.36% 109.67% 102.19% 81.31% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.9150 0.9700 0.7850 0.4800 0.4500 0.4100 0.5000 -
P/RPS 13.10 12.81 18.98 9.16 7.45 7.78 6.39 12.70% YoY % 2.26% -32.51% 107.21% 22.95% -4.24% 21.75% - Horiz. % 205.01% 200.47% 297.03% 143.35% 116.59% 121.75% 100.00%
P/EPS 32.68 80.83 163.54 19.35 3.67 512.50 41.67 -3.97% YoY % -59.57% -50.57% 745.17% 427.25% -99.28% 1,129.90% - Horiz. % 78.43% 193.98% 392.46% 46.44% 8.81% 1,229.90% 100.00%
EY 3.06 1.24 0.61 5.17 27.24 0.20 2.40 4.13% YoY % 146.77% 103.28% -88.20% -81.02% 13,520.00% -91.67% - Horiz. % 127.50% 51.67% 25.42% 215.42% 1,135.00% 8.33% 100.00%
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.56 0.60 0.58 0.40 0.41 0.45 0.56 - YoY % -6.67% 3.45% 45.00% -2.44% -8.89% -19.64% - Horiz. % 100.00% 107.14% 103.57% 71.43% 73.21% 80.36% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 04/11/15 12/11/14 14/11/13 08/11/12 23/11/11 11/11/10 09/11/09 -
Price 0.9100 0.8800 0.8550 0.5000 0.4400 0.4600 0.4900 -
P/RPS 13.03 11.62 20.67 9.54 7.29 8.72 6.26 12.99% YoY % 12.13% -43.78% 116.67% 30.86% -16.40% 39.30% - Horiz. % 208.15% 185.62% 330.19% 152.40% 116.45% 139.30% 100.00%
P/EPS 32.50 73.33 178.13 20.16 3.59 575.00 40.83 -3.73% YoY % -55.68% -58.83% 783.58% 461.56% -99.38% 1,308.28% - Horiz. % 79.60% 179.60% 436.27% 49.38% 8.79% 1,408.28% 100.00%
EY 3.08 1.36 0.56 4.96 27.86 0.17 2.45 3.89% YoY % 126.47% 142.86% -88.71% -82.20% 16,288.24% -93.06% - Horiz. % 125.71% 55.51% 22.86% 202.45% 1,137.14% 6.94% 100.00%
DY 0.00 0.00 0.00 0.00 6.82 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.56 0.54 0.63 0.42 0.40 0.50 0.55 0.30% YoY % 3.70% -14.29% 50.00% 5.00% -20.00% -9.09% - Horiz. % 101.82% 98.18% 114.55% 76.36% 72.73% 90.91% 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 2012.pdf 
