[AMPROP] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 106.51%
YoY- 76.97%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 178,811 198,863 178,372 170,193 203,209 170,880 177,030 0.66%
PBT 170,840 167,613 160,565 153,730 63,131 73,029 86,560 57.14%
Tax -4,559 15,597 17,771 18,143 19,947 2,222 530 -
NP 166,281 183,210 178,336 171,873 83,078 75,251 87,090 53.72%
-
NP to SH 165,394 181,998 177,738 171,301 82,949 75,823 87,274 52.96%
-
Tax Rate 2.67% -9.31% -11.07% -11.80% -31.60% -3.04% -0.61% -
Total Cost 12,530 15,653 36 -1,680 120,131 95,629 89,940 -73.02%
-
Net Worth 950,464 949,589 955,809 936,910 803,448 780,187 748,733 17.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 17,207 17,207 17,207 -
Div Payout % - - - - 20.74% 22.69% 19.72% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 950,464 949,589 955,809 936,910 803,448 780,187 748,733 17.18%
NOSH 594,040 586,166 579,278 578,339 578,020 577,916 575,948 2.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 92.99% 92.13% 99.98% 100.99% 40.88% 44.04% 49.20% -
ROE 17.40% 19.17% 18.60% 18.28% 10.32% 9.72% 11.66% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.10 33.93 30.79 29.43 35.16 29.57 30.74 -1.38%
EPS 27.84 31.05 30.68 29.62 14.35 13.12 15.15 49.86%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.60 1.62 1.65 1.62 1.39 1.35 1.30 14.80%
Adjusted Per Share Value based on latest NOSH - 578,339
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.70 15.23 13.66 13.04 15.56 13.09 13.56 0.68%
EPS 12.67 13.94 13.61 13.12 6.35 5.81 6.68 53.04%
DPS 0.00 0.00 0.00 0.00 1.32 1.32 1.32 -
NAPS 0.728 0.7273 0.7321 0.7176 0.6154 0.5976 0.5735 17.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.75 0.97 1.20 0.86 0.87 0.785 0.765 -
P/RPS 2.49 2.86 3.90 2.92 2.47 2.65 2.49 0.00%
P/EPS 2.69 3.12 3.91 2.90 6.06 5.98 5.05 -34.21%
EY 37.12 32.01 25.57 34.44 16.49 16.71 19.81 51.81%
DY 0.00 0.00 0.00 0.00 3.45 3.82 3.92 -
P/NAPS 0.47 0.60 0.73 0.53 0.63 0.58 0.59 -14.03%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 -
Price 0.795 0.88 1.23 0.955 0.87 0.855 0.825 -
P/RPS 2.64 2.59 3.99 3.25 2.47 2.89 2.68 -0.99%
P/EPS 2.86 2.83 4.01 3.22 6.06 6.52 5.44 -34.78%
EY 35.02 35.28 24.95 31.02 16.49 15.35 18.37 53.56%
DY 0.00 0.00 0.00 0.00 3.45 3.51 3.64 -
P/NAPS 0.50 0.54 0.75 0.59 0.63 0.63 0.63 -14.24%

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