[AMPROP] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 73.7%
YoY- -27.51%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 188,434 162,864 166,332 154,842 115,960 124,205 110,821 9.24%
PBT 36,338 118,182 45,410 22,597 66,298 123,542 8,088 28.42%
Tax -13,765 -3,882 -4,000 26,269 720 -254 -4,353 21.13%
NP 22,573 114,300 41,410 48,866 67,018 123,288 3,734 34.93%
-
NP to SH 13,753 104,998 40,777 48,654 67,116 121,625 1,821 40.02%
-
Tax Rate 37.88% 3.28% 8.81% -116.25% -1.09% 0.21% 53.82% -
Total Cost 165,861 48,564 124,921 105,976 48,941 917 107,086 7.55%
-
Net Worth 841,798 930,616 937,410 801,303 699,443 653,201 517,941 8.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 22,919 - -
Div Payout % - - - - - 18.84% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 841,798 930,616 937,410 801,303 699,443 653,201 517,941 8.42%
NOSH 592,816 588,997 585,881 576,477 573,314 572,983 569,166 0.68%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.98% 70.18% 24.90% 31.56% 57.79% 99.26% 3.37% -
ROE 1.63% 11.28% 4.35% 6.07% 9.60% 18.62% 0.35% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.79 27.65 28.39 26.86 20.23 21.68 19.47 8.50%
EPS 2.32 17.83 6.96 8.44 11.71 21.23 0.32 39.07%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.42 1.58 1.60 1.39 1.22 1.14 0.91 7.69%
Adjusted Per Share Value based on latest NOSH - 578,020
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.43 12.47 12.74 11.86 8.88 9.51 8.49 9.23%
EPS 1.05 8.04 3.12 3.73 5.14 9.32 0.14 39.86%
DPS 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
NAPS 0.6448 0.7128 0.718 0.6137 0.5357 0.5003 0.3967 8.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.785 0.895 0.75 0.87 0.50 0.43 0.41 -
P/RPS 2.47 3.24 2.64 3.24 2.47 1.98 2.11 2.65%
P/EPS 33.84 5.02 10.78 10.31 4.27 2.03 128.13 -19.88%
EY 2.96 19.92 9.28 9.70 23.41 49.36 0.78 24.86%
DY 0.00 0.00 0.00 0.00 0.00 9.30 0.00 -
P/NAPS 0.55 0.57 0.47 0.63 0.41 0.38 0.45 3.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 22/02/11 -
Price 0.845 0.845 0.795 0.87 0.605 0.48 0.41 -
P/RPS 2.66 3.06 2.80 3.24 2.99 2.21 2.11 3.93%
P/EPS 36.42 4.74 11.42 10.31 5.17 2.26 128.13 -18.89%
EY 2.75 21.10 8.75 9.70 19.35 44.22 0.78 23.34%
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.60 0.53 0.50 0.63 0.50 0.42 0.45 4.90%

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