[AMPROP] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 148.61%
YoY- 378.58%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 255,940 256,832 119,735 115,947 110,362 109,695 133,315 54.52%
PBT 119,608 101,060 138,373 118,125 49,780 51,783 502 3756.14%
Tax 4,313 3,933 1,752 829 -884 -1,323 12,080 -49.70%
NP 123,921 104,993 140,125 118,954 48,896 50,460 12,582 360.11%
-
NP to SH 122,380 103,302 138,250 116,779 46,973 48,395 9,939 434.04%
-
Tax Rate -3.61% -3.89% -1.27% -0.70% 1.78% 2.55% -2,406.37% -
Total Cost 132,019 151,839 -20,390 -3,007 61,466 59,235 120,733 6.14%
-
Net Worth 682,211 664,223 652,844 635,986 577,586 574,236 520,136 19.84%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 34,367 34,367 17,188 17,188 - - - -
Div Payout % 28.08% 33.27% 12.43% 14.72% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 682,211 664,223 652,844 635,986 577,586 574,236 520,136 19.84%
NOSH 573,287 572,606 572,670 572,960 577,586 574,236 571,578 0.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 48.42% 40.88% 117.03% 102.59% 44.31% 46.00% 9.44% -
ROE 17.94% 15.55% 21.18% 18.36% 8.13% 8.43% 1.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.64 44.85 20.91 20.24 19.11 19.10 23.32 54.23%
EPS 21.35 18.04 24.14 20.38 8.13 8.43 1.74 432.79%
DPS 6.00 6.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.19 1.16 1.14 1.11 1.00 1.00 0.91 19.60%
Adjusted Per Share Value based on latest NOSH - 572,960
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.60 19.67 9.17 8.88 8.45 8.40 10.21 54.52%
EPS 9.37 7.91 10.59 8.94 3.60 3.71 0.76 434.50%
DPS 2.63 2.63 1.32 1.32 0.00 0.00 0.00 -
NAPS 0.5225 0.5087 0.50 0.4871 0.4424 0.4398 0.3984 19.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.47 0.46 0.43 0.45 0.60 0.44 0.41 -
P/RPS 1.05 1.03 2.06 2.22 3.14 2.30 1.76 -29.15%
P/EPS 2.20 2.55 1.78 2.21 7.38 5.22 23.58 -79.45%
EY 45.42 39.22 56.14 45.29 13.55 19.15 4.24 386.64%
DY 12.77 13.04 6.98 6.67 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.38 0.41 0.60 0.44 0.45 -9.10%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 24/05/12 21/02/12 23/11/11 11/08/11 24/05/11 22/02/11 -
Price 0.50 0.46 0.48 0.44 0.49 0.61 0.41 -
P/RPS 1.12 1.03 2.30 2.17 2.56 3.19 1.76 -26.03%
P/EPS 2.34 2.55 1.99 2.16 6.03 7.24 23.58 -78.59%
EY 42.69 39.22 50.29 46.32 16.60 13.82 4.24 366.92%
DY 12.00 13.04 6.25 6.82 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.42 0.40 0.49 0.61 0.45 -4.49%

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