[AMPROP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
04-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -89.69%
YoY- 57.31%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 173,606 124,749 85,110 40,714 170,194 116,132 56,440 111.64%
PBT 41,198 34,058 27,169 18,515 153,730 16,948 13,286 112.79%
Tax -4,501 -3,000 -1,946 -848 18,143 19,702 600 -
NP 36,697 31,058 25,223 17,667 171,873 36,650 13,886 91.26%
-
NP to SH 35,500 30,583 24,702 17,668 171,302 36,491 14,005 86.01%
-
Tax Rate 10.93% 8.81% 7.16% 4.58% -11.80% -116.25% -4.52% -
Total Cost 136,909 93,691 59,887 23,047 -1,679 79,482 42,554 118.09%
-
Net Worth 828,725 937,410 943,802 955,809 934,689 801,303 778,055 4.29%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 17,632 - - - - - - -
Div Payout % 49.67% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 828,725 937,410 943,802 955,809 934,689 801,303 778,055 4.29%
NOSH 587,748 585,881 582,594 579,278 576,968 576,477 576,337 1.31%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 21.14% 24.90% 29.64% 43.39% 100.99% 31.56% 24.60% -
ROE 4.28% 3.26% 2.62% 1.85% 18.33% 4.55% 1.80% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.54 21.29 14.61 7.03 29.50 20.15 9.79 108.95%
EPS 6.04 5.22 4.24 3.05 29.69 6.33 2.43 83.59%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.60 1.62 1.65 1.62 1.39 1.35 2.94%
Adjusted Per Share Value based on latest NOSH - 579,278
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.30 9.55 6.52 3.12 13.04 8.89 4.32 111.77%
EPS 2.72 2.34 1.89 1.35 13.12 2.79 1.07 86.36%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6347 0.718 0.7229 0.7321 0.7159 0.6137 0.5959 4.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.75 0.97 1.20 0.86 0.87 0.785 -
P/RPS 2.98 3.52 6.64 17.07 2.92 4.32 8.02 -48.34%
P/EPS 14.57 14.37 22.88 39.34 2.90 13.74 32.30 -41.21%
EY 6.86 6.96 4.37 2.54 34.52 7.28 3.10 69.89%
DY 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.60 0.73 0.53 0.63 0.58 4.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 -
Price 0.985 0.795 0.88 1.23 0.955 0.87 0.855 -
P/RPS 3.33 3.73 6.02 17.50 3.24 4.32 8.73 -47.43%
P/EPS 16.31 15.23 20.75 40.33 3.22 13.74 35.19 -40.13%
EY 6.13 6.57 4.82 2.48 31.09 7.28 2.84 67.09%
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.54 0.75 0.59 0.63 0.63 7.28%

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