[AMPROP] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -25.28%
YoY- 113.46%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 250,647 251,409 255,940 256,832 119,735 115,947 110,362 72.35%
PBT 58,129 64,062 119,608 101,060 138,373 118,125 49,780 10.83%
Tax 4,662 3,152 4,313 3,933 1,752 829 -884 -
NP 62,791 67,214 123,921 104,993 140,125 118,954 48,896 18.05%
-
NP to SH 62,419 66,359 122,380 103,302 138,250 116,779 46,973 20.76%
-
Tax Rate -8.02% -4.92% -3.61% -3.89% -1.27% -0.70% 1.78% -
Total Cost 187,856 184,195 132,019 151,839 -20,390 -3,007 61,466 109.88%
-
Net Worth 699,178 682,570 682,211 664,223 652,844 635,986 577,586 13.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 17,178 17,178 34,367 34,367 17,188 17,188 - -
Div Payout % 27.52% 25.89% 28.08% 33.27% 12.43% 14.72% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 699,178 682,570 682,211 664,223 652,844 635,986 577,586 13.51%
NOSH 573,097 573,588 573,287 572,606 572,670 572,960 577,586 -0.51%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 25.05% 26.73% 48.42% 40.88% 117.03% 102.59% 44.31% -
ROE 8.93% 9.72% 17.94% 15.55% 21.18% 18.36% 8.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.74 43.83 44.64 44.85 20.91 20.24 19.11 73.24%
EPS 10.89 11.57 21.35 18.04 24.14 20.38 8.13 21.40%
DPS 3.00 3.00 6.00 6.00 3.00 3.00 0.00 -
NAPS 1.22 1.19 1.19 1.16 1.14 1.11 1.00 14.10%
Adjusted Per Share Value based on latest NOSH - 572,606
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.20 19.26 19.60 19.67 9.17 8.88 8.45 72.40%
EPS 4.78 5.08 9.37 7.91 10.59 8.94 3.60 20.70%
DPS 1.32 1.32 2.63 2.63 1.32 1.32 0.00 -
NAPS 0.5355 0.5228 0.5225 0.5087 0.50 0.4871 0.4424 13.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.48 0.47 0.46 0.43 0.45 0.60 -
P/RPS 1.14 1.10 1.05 1.03 2.06 2.22 3.14 -48.95%
P/EPS 4.59 4.15 2.20 2.55 1.78 2.21 7.38 -27.03%
EY 21.78 24.10 45.42 39.22 56.14 45.29 13.55 37.02%
DY 6.00 6.25 12.77 13.04 6.98 6.67 0.00 -
P/NAPS 0.41 0.40 0.39 0.40 0.38 0.41 0.60 -22.32%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/02/13 08/11/12 13/08/12 24/05/12 21/02/12 23/11/11 11/08/11 -
Price 0.605 0.50 0.50 0.46 0.48 0.44 0.49 -
P/RPS 1.38 1.14 1.12 1.03 2.30 2.17 2.56 -33.64%
P/EPS 5.55 4.32 2.34 2.55 1.99 2.16 6.03 -5.35%
EY 18.00 23.14 42.69 39.22 50.29 46.32 16.60 5.52%
DY 4.96 6.00 12.00 13.04 6.25 6.82 0.00 -
P/NAPS 0.50 0.42 0.42 0.40 0.42 0.40 0.49 1.34%

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