[AMPROP] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 60.39%
YoY- 222.27%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 168,244 122,148 75,513 34,400 173,606 124,749 85,110 57.44%
PBT 90,984 88,637 82,101 58,521 41,198 34,058 27,169 123.67%
Tax -4,139 -2,912 -2,295 -1,080 -4,501 -3,000 -1,946 65.31%
NP 86,845 85,725 79,806 57,441 36,697 31,058 25,223 127.84%
-
NP to SH 79,345 78,749 73,422 56,938 35,500 30,583 24,702 117.54%
-
Tax Rate 4.55% 3.29% 2.80% 1.85% 10.93% 8.81% 7.16% -
Total Cost 81,399 36,423 -4,293 -23,041 136,909 93,691 59,887 22.68%
-
Net Worth 866,546 930,616 953,838 914,548 828,725 937,410 943,802 -5.52%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 35,369 - - - 17,632 - - -
Div Payout % 44.58% - - - 49.67% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 866,546 930,616 953,838 914,548 828,725 937,410 943,802 -5.52%
NOSH 589,487 588,997 588,789 590,031 587,748 585,881 582,594 0.78%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 51.62% 70.18% 105.69% 166.98% 21.14% 24.90% 29.64% -
ROE 9.16% 8.46% 7.70% 6.23% 4.28% 3.26% 2.62% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.54 20.74 12.83 5.83 29.54 21.29 14.61 56.20%
EPS 13.46 13.37 12.47 9.65 6.04 5.22 4.24 115.84%
DPS 6.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.47 1.58 1.62 1.55 1.41 1.60 1.62 -6.26%
Adjusted Per Share Value based on latest NOSH - 590,031
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.89 9.36 5.78 2.63 13.30 9.55 6.52 57.45%
EPS 6.08 6.03 5.62 4.36 2.72 2.34 1.89 117.76%
DPS 2.71 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.6637 0.7128 0.7306 0.7005 0.6347 0.718 0.7229 -5.53%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.895 0.895 0.915 0.865 0.88 0.75 0.97 -
P/RPS 3.14 4.32 7.13 14.84 2.98 3.52 6.64 -39.27%
P/EPS 6.65 6.69 7.34 8.96 14.57 14.37 22.88 -56.08%
EY 15.04 14.94 13.63 11.16 6.86 6.96 4.37 127.78%
DY 6.70 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 0.61 0.57 0.56 0.56 0.62 0.47 0.60 1.10%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 -
Price 0.88 0.845 0.91 0.775 0.985 0.795 0.88 -
P/RPS 3.08 4.07 7.10 13.29 3.33 3.73 6.02 -36.00%
P/EPS 6.54 6.32 7.30 8.03 16.31 15.23 20.75 -53.65%
EY 15.30 15.82 13.70 12.45 6.13 6.57 4.82 115.83%
DY 6.82 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.60 0.53 0.56 0.50 0.70 0.50 0.54 7.26%

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