[AMPROP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 92.3%
YoY- -5.08%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 116,132 56,440 32,535 174,048 86,970 59,608 29,553 148.39%
PBT 16,948 13,286 11,680 95,907 49,724 36,165 21,028 -13.36%
Tax 19,702 600 -476 785 540 -838 -222 -
NP 36,650 13,886 11,204 96,692 50,264 35,327 20,806 45.70%
-
NP to SH 36,491 14,005 11,231 96,796 50,337 34,978 20,753 45.53%
-
Tax Rate -116.25% -4.52% 4.08% -0.82% -1.09% 2.32% 1.06% -
Total Cost 79,482 42,554 21,331 77,356 36,706 24,281 8,747 333.70%
-
Net Worth 801,303 778,055 748,733 733,563 699,443 682,357 682,211 11.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 17,192 - - - -
Div Payout % - - - 17.76% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 801,303 778,055 748,733 733,563 699,443 682,357 682,211 11.29%
NOSH 576,477 576,337 575,948 573,096 573,314 573,409 573,287 0.36%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 31.56% 24.60% 34.44% 55.55% 57.79% 59.27% 70.40% -
ROE 4.55% 1.80% 1.50% 13.20% 7.20% 5.13% 3.04% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.15 9.79 5.65 30.37 15.17 10.40 5.16 147.36%
EPS 6.33 2.43 1.95 16.89 8.78 6.10 3.62 44.99%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.30 1.28 1.22 1.19 1.19 10.88%
Adjusted Per Share Value based on latest NOSH - 573,567
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.89 4.32 2.49 13.33 6.66 4.57 2.26 148.56%
EPS 2.79 1.07 0.86 7.41 3.86 2.68 1.59 45.33%
DPS 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
NAPS 0.6137 0.5959 0.5735 0.5619 0.5357 0.5226 0.5225 11.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.87 0.785 0.765 0.655 0.50 0.48 0.47 -
P/RPS 4.32 8.02 13.54 2.16 3.30 4.62 9.12 -39.15%
P/EPS 13.74 32.30 39.23 3.88 5.69 7.87 12.98 3.85%
EY 7.28 3.10 2.55 25.79 17.56 12.71 7.70 -3.66%
DY 0.00 0.00 0.00 4.58 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.59 0.51 0.41 0.40 0.39 37.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 -
Price 0.87 0.855 0.825 0.74 0.605 0.50 0.50 -
P/RPS 4.32 8.73 14.60 2.44 3.99 4.81 9.70 -41.59%
P/EPS 13.74 35.19 42.31 4.38 6.89 8.20 13.81 -0.33%
EY 7.28 2.84 2.36 22.82 14.51 12.20 7.24 0.36%
DY 0.00 0.00 0.00 4.05 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.63 0.58 0.50 0.42 0.42 30.94%

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