[AMPROP] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 18.39%
YoY- 1290.99%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 251,409 255,940 256,832 119,735 115,947 110,362 109,695 73.56%
PBT 64,062 119,608 101,060 138,373 118,125 49,780 51,783 15.19%
Tax 3,152 4,313 3,933 1,752 829 -884 -1,323 -
NP 67,214 123,921 104,993 140,125 118,954 48,896 50,460 20.99%
-
NP to SH 66,359 122,380 103,302 138,250 116,779 46,973 48,395 23.35%
-
Tax Rate -4.92% -3.61% -3.89% -1.27% -0.70% 1.78% 2.55% -
Total Cost 184,195 132,019 151,839 -20,390 -3,007 61,466 59,235 112.60%
-
Net Worth 682,570 682,211 664,223 652,844 635,986 577,586 574,236 12.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 17,178 34,367 34,367 17,188 17,188 - - -
Div Payout % 25.89% 28.08% 33.27% 12.43% 14.72% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 682,570 682,211 664,223 652,844 635,986 577,586 574,236 12.17%
NOSH 573,588 573,287 572,606 572,670 572,960 577,586 574,236 -0.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.73% 48.42% 40.88% 117.03% 102.59% 44.31% 46.00% -
ROE 9.72% 17.94% 15.55% 21.18% 18.36% 8.13% 8.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.83 44.64 44.85 20.91 20.24 19.11 19.10 73.71%
EPS 11.57 21.35 18.04 24.14 20.38 8.13 8.43 23.42%
DPS 3.00 6.00 6.00 3.00 3.00 0.00 0.00 -
NAPS 1.19 1.19 1.16 1.14 1.11 1.00 1.00 12.26%
Adjusted Per Share Value based on latest NOSH - 572,670
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.26 19.60 19.67 9.17 8.88 8.45 8.40 73.61%
EPS 5.08 9.37 7.91 10.59 8.94 3.60 3.71 23.23%
DPS 1.32 2.63 2.63 1.32 1.32 0.00 0.00 -
NAPS 0.5228 0.5225 0.5087 0.50 0.4871 0.4424 0.4398 12.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.48 0.47 0.46 0.43 0.45 0.60 0.44 -
P/RPS 1.10 1.05 1.03 2.06 2.22 3.14 2.30 -38.76%
P/EPS 4.15 2.20 2.55 1.78 2.21 7.38 5.22 -14.14%
EY 24.10 45.42 39.22 56.14 45.29 13.55 19.15 16.51%
DY 6.25 12.77 13.04 6.98 6.67 0.00 0.00 -
P/NAPS 0.40 0.39 0.40 0.38 0.41 0.60 0.44 -6.14%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 13/08/12 24/05/12 21/02/12 23/11/11 11/08/11 24/05/11 -
Price 0.50 0.50 0.46 0.48 0.44 0.49 0.61 -
P/RPS 1.14 1.12 1.03 2.30 2.17 2.56 3.19 -49.54%
P/EPS 4.32 2.34 2.55 1.99 2.16 6.03 7.24 -29.05%
EY 23.14 42.69 39.22 50.29 46.32 16.60 13.82 40.87%
DY 6.00 12.00 13.04 6.25 6.82 0.00 0.00 -
P/NAPS 0.42 0.42 0.40 0.42 0.40 0.49 0.61 -21.97%

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