[AMPROP] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 63.8%
YoY- -51.93%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 160,652 165,321 179,533 192,359 163,119 149,568 147,126 6.02%
PBT 17,369 13,525 17,965 33,629 21,639 31,211 32,937 -34.65%
Tax -14,321 -12,912 -13,497 9,653 13,588 13,927 14,189 -
NP 3,048 613 4,468 43,282 35,227 45,138 47,126 -83.80%
-
NP to SH -12,258 -20,020 -16,692 21,373 13,048 22,933 24,411 -
-
Tax Rate 82.45% 95.47% 75.13% -28.70% -62.79% -44.62% -43.08% -
Total Cost 157,604 164,708 175,065 149,077 127,892 104,430 100,000 35.31%
-
Net Worth 993,549 993,549 1,021,790 1,036,081 887,788 917,288 916,386 5.52%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 21,436 21,436 21,436 17,736 17,736 17,736 17,736 13.42%
Div Payout % 0.00% 0.00% 0.00% 82.99% 135.93% 77.34% 72.66% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 993,549 993,549 1,021,790 1,036,081 887,788 917,288 916,386 5.52%
NOSH 733,132 733,132 733,132 733,132 610,209 610,187 610,134 12.98%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.90% 0.37% 2.49% 22.50% 21.60% 30.18% 32.03% -
ROE -1.23% -2.01% -1.63% 2.06% 1.47% 2.50% 2.66% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.48 23.13 25.13 26.92 27.56 25.27 24.89 -6.54%
EPS -1.71 -2.80 -2.34 2.99 2.20 3.88 4.13 -
DPS 3.00 3.00 3.00 2.48 3.00 3.00 3.00 0.00%
NAPS 1.39 1.39 1.43 1.45 1.50 1.55 1.55 -6.98%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.30 12.66 13.75 14.73 12.49 11.46 11.27 5.98%
EPS -0.94 -1.53 -1.28 1.64 1.00 1.76 1.87 -
DPS 1.64 1.64 1.64 1.36 1.36 1.36 1.36 13.25%
NAPS 0.761 0.761 0.7826 0.7936 0.68 0.7026 0.7019 5.52%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.40 0.40 0.30 0.48 0.475 0.54 0.535 -
P/RPS 1.78 1.73 1.19 1.78 1.72 2.14 2.15 -11.79%
P/EPS -23.32 -14.28 -12.84 16.05 21.55 13.94 12.96 -
EY -4.29 -7.00 -7.79 6.23 4.64 7.18 7.72 -
DY 7.50 7.50 10.00 5.17 6.32 5.56 5.61 21.29%
P/NAPS 0.29 0.29 0.21 0.33 0.32 0.35 0.35 -11.75%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 11/11/20 19/08/20 18/06/20 19/02/20 14/11/19 19/08/19 27/05/19 -
Price 0.425 0.36 0.34 0.47 0.475 0.58 0.555 -
P/RPS 1.89 1.56 1.35 1.75 1.72 2.29 2.23 -10.41%
P/EPS -24.78 -12.85 -14.55 15.71 21.55 14.97 13.44 -
EY -4.04 -7.78 -6.87 6.36 4.64 6.68 7.44 -
DY 7.06 8.33 8.82 5.28 6.32 5.17 5.41 19.36%
P/NAPS 0.31 0.26 0.24 0.32 0.32 0.37 0.36 -9.46%

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