[AMPROP] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
04-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -28.5%
YoY- 157.49%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 130,292 141,664 188,434 162,864 166,332 154,842 115,960 1.96%
PBT 31,226 149,818 36,338 118,182 45,410 22,597 66,298 -11.78%
Tax -8,660 -3,893 -13,765 -3,882 -4,000 26,269 720 -
NP 22,566 145,925 22,573 114,300 41,410 48,866 67,018 -16.58%
-
NP to SH 13,012 136,864 13,753 104,998 40,777 48,654 67,116 -23.91%
-
Tax Rate 27.73% 2.60% 37.88% 3.28% 8.81% -116.25% -1.09% -
Total Cost 107,725 -4,261 165,861 48,564 124,921 105,976 48,941 14.04%
-
Net Worth 898,547 895,500 841,798 930,616 937,410 801,303 699,443 4.26%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 898,547 895,500 841,798 930,616 937,410 801,303 699,443 4.26%
NOSH 609,474 608,682 592,816 588,997 585,881 576,477 573,314 1.02%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.32% 103.01% 11.98% 70.18% 24.90% 31.56% 57.79% -
ROE 1.45% 15.28% 1.63% 11.28% 4.35% 6.07% 9.60% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.04 23.89 31.79 27.65 28.39 26.86 20.23 1.43%
EPS 2.20 23.07 2.32 17.83 6.96 8.44 11.71 -24.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.42 1.58 1.60 1.39 1.22 3.73%
Adjusted Per Share Value based on latest NOSH - 591,888
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.98 10.85 14.43 12.47 12.74 11.86 8.88 1.96%
EPS 1.00 10.48 1.05 8.04 3.12 3.73 5.14 -23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6882 0.6859 0.6448 0.7128 0.718 0.6137 0.5357 4.26%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.51 0.74 0.785 0.895 0.75 0.87 0.50 -
P/RPS 2.31 3.10 2.47 3.24 2.64 3.24 2.47 -1.10%
P/EPS 23.17 3.21 33.84 5.02 10.78 10.31 4.27 32.54%
EY 4.32 31.19 2.96 19.92 9.28 9.70 23.41 -24.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.49 0.55 0.57 0.47 0.63 0.41 -3.07%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 09/02/18 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 -
Price 0.52 0.69 0.845 0.845 0.795 0.87 0.605 -
P/RPS 2.36 2.89 2.66 3.06 2.80 3.24 2.99 -3.86%
P/EPS 23.62 2.99 36.42 4.74 11.42 10.31 5.17 28.79%
EY 4.23 33.45 2.75 21.10 8.75 9.70 19.35 -22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.60 0.53 0.50 0.63 0.50 -6.22%

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