[AMPROP] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 32.64%
YoY- 25.64%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 117,560 119,112 240,701 254,002 292,722 366,528 176,495 -23.71%
PBT 13,642 17,932 18,877 38,304 22,702 23,176 10,190 21.44%
Tax -4,418 -4,164 17,043 -3,101 5,520 -1,628 8,260 -
NP 9,224 13,768 35,920 35,202 28,222 21,548 18,450 -36.98%
-
NP to SH 7,074 12,388 33,660 32,945 24,838 16,108 17,677 -45.66%
-
Tax Rate 32.39% 23.22% -90.28% 8.10% -24.32% 7.02% -81.06% -
Total Cost 108,336 105,344 204,781 218,800 264,500 344,980 158,045 -22.23%
-
Net Worth 524,845 527,637 640,328 685,524 741,806 0 382,784 23.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 524,845 527,637 640,328 685,524 741,806 0 382,784 23.39%
NOSH 570,483 573,518 703,657 753,323 833,489 959,047 981,500 -30.33%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.85% 11.56% 14.92% 13.86% 9.64% 5.88% 10.45% -
ROE 1.35% 2.35% 5.26% 4.81% 3.35% 0.00% 4.62% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.61 20.77 34.21 33.72 35.12 38.22 17.98 9.51%
EPS 1.24 2.16 6.92 4.37 2.98 5.08 1.86 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.91 0.89 0.00 0.39 77.11%
Adjusted Per Share Value based on latest NOSH - 574,299
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.00 9.12 18.44 19.45 22.42 28.07 13.52 -23.74%
EPS 0.54 0.95 2.58 2.52 1.90 1.23 1.35 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.402 0.4041 0.4904 0.5251 0.5682 0.00 0.2932 23.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.38 0.42 0.44 0.50 0.63 0.30 -
P/RPS 1.99 1.83 1.23 1.30 1.42 1.65 1.67 12.38%
P/EPS 33.06 17.59 8.78 10.06 16.78 37.51 16.66 57.84%
EY 3.02 5.68 11.39 9.94 5.96 2.67 6.00 -36.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.46 0.48 0.56 0.00 0.77 -30.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 09/08/10 27/05/10 09/02/10 09/11/09 07/08/09 26/05/09 -
Price 0.46 0.40 0.41 0.40 0.49 0.17 0.57 -
P/RPS 2.23 1.93 1.20 1.19 1.40 0.44 3.17 -20.88%
P/EPS 37.10 18.52 8.57 9.15 16.44 10.12 31.65 11.16%
EY 2.70 5.40 11.67 10.93 6.08 9.88 3.16 -9.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.45 0.44 0.55 0.00 1.46 -51.01%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment