[AMPROP] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 32.64%
YoY- 25.64%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 115,960 124,205 110,821 254,002 143,734 265,053 248,486 -11.91%
PBT 66,298 123,542 8,088 38,304 25,804 -3,085 3,121 66.34%
Tax 720 -254 -4,353 -3,101 1,626 -12,037 7,980 -33.00%
NP 67,018 123,288 3,734 35,202 27,430 -15,122 11,101 34.90%
-
NP to SH 67,116 121,625 1,821 32,945 26,222 -10,169 11,776 33.61%
-
Tax Rate -1.09% 0.21% 53.82% 8.10% -6.30% - -255.69% -
Total Cost 48,941 917 107,086 218,800 116,304 280,175 237,385 -23.12%
-
Net Worth 699,443 653,201 517,941 685,524 0 349,187 297,718 15.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 22,919 - - - - - -
Div Payout % - 18.84% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 699,443 653,201 517,941 685,524 0 349,187 297,718 15.28%
NOSH 573,314 572,983 569,166 753,323 954,757 918,915 802,909 -5.45%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 57.79% 99.26% 3.37% 13.86% 19.08% -5.71% 4.47% -
ROE 9.60% 18.62% 0.35% 4.81% 0.00% -2.91% 3.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.23 21.68 19.47 33.72 15.05 28.84 30.95 -6.83%
EPS 11.71 21.23 0.32 4.37 2.76 1.11 1.47 41.27%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.14 0.91 0.91 0.00 0.38 0.3708 21.93%
Adjusted Per Share Value based on latest NOSH - 574,299
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.88 9.51 8.49 19.45 11.01 20.30 19.03 -11.91%
EPS 5.14 9.32 0.14 2.52 2.01 -0.78 0.90 33.66%
DPS 0.00 1.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5357 0.5003 0.3967 0.5251 0.00 0.2675 0.228 15.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.43 0.41 0.44 0.31 1.03 0.48 -
P/RPS 2.47 1.98 2.11 1.30 2.06 3.57 1.55 8.06%
P/EPS 4.27 2.03 128.13 10.06 11.29 -93.07 32.73 -28.76%
EY 23.41 49.36 0.78 9.94 8.86 -1.07 3.06 40.32%
DY 0.00 9.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.45 0.48 0.00 2.71 1.29 -17.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 21/02/12 22/02/11 09/02/10 13/02/09 19/02/08 27/02/07 -
Price 0.605 0.48 0.41 0.40 0.31 0.84 0.90 -
P/RPS 2.99 2.21 2.11 1.19 2.06 2.91 2.91 0.45%
P/EPS 5.17 2.26 128.13 9.15 11.29 -75.90 61.36 -33.76%
EY 19.35 44.22 0.78 10.93 8.86 -1.32 1.63 50.97%
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.45 0.44 0.00 2.21 2.43 -23.14%

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