[AMPROP] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.94%
YoY- -54.85%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 171,005 178,811 203,209 250,647 119,735 133,315 259,196 -6.69%
PBT 95,777 170,840 63,131 58,129 138,373 502 16,131 34.54%
Tax -4,413 -4,559 19,947 4,662 1,752 12,080 8,147 -
NP 91,364 166,281 83,078 62,791 140,125 12,582 24,278 24.70%
-
NP to SH 83,666 165,394 82,949 62,419 138,250 9,939 42,222 12.06%
-
Tax Rate 4.61% 2.67% -31.60% -8.02% -1.27% -2,406.37% -50.51% -
Total Cost 79,641 12,530 120,131 187,856 -20,390 120,733 234,918 -16.48%
-
Net Worth 935,184 950,464 803,448 699,178 652,844 520,136 522,612 10.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,772 - 17,207 17,178 17,188 - - -
Div Payout % 21.24% - 20.74% 27.52% 12.43% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 935,184 950,464 803,448 699,178 652,844 520,136 522,612 10.17%
NOSH 591,888 594,040 578,020 573,097 572,670 571,578 574,299 0.50%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 53.43% 92.99% 40.88% 25.05% 117.03% 9.44% 9.37% -
ROE 8.95% 17.40% 10.32% 8.93% 21.18% 1.91% 8.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.89 30.10 35.16 43.74 20.91 23.32 45.13 -7.16%
EPS 14.14 27.84 14.35 10.89 24.14 1.74 7.35 11.51%
DPS 3.00 0.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.58 1.60 1.39 1.22 1.14 0.91 0.91 9.62%
Adjusted Per Share Value based on latest NOSH - 573,097
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.10 13.70 15.56 19.20 9.17 10.21 19.85 -6.68%
EPS 6.41 12.67 6.35 4.78 10.59 0.76 3.23 12.09%
DPS 1.36 0.00 1.32 1.32 1.32 0.00 0.00 -
NAPS 0.7163 0.728 0.6154 0.5355 0.50 0.3984 0.4003 10.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.895 0.75 0.87 0.50 0.43 0.41 0.44 -
P/RPS 3.10 2.49 2.47 1.14 2.06 1.76 0.97 21.35%
P/EPS 6.33 2.69 6.06 4.59 1.78 23.58 5.98 0.95%
EY 15.79 37.12 16.49 21.78 56.14 4.24 16.71 -0.93%
DY 3.35 0.00 3.45 6.00 6.98 0.00 0.00 -
P/NAPS 0.57 0.47 0.63 0.41 0.38 0.45 0.48 2.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 22/02/11 09/02/10 -
Price 0.845 0.795 0.87 0.605 0.48 0.41 0.40 -
P/RPS 2.92 2.64 2.47 1.38 2.30 1.76 0.89 21.88%
P/EPS 5.98 2.86 6.06 5.55 1.99 23.58 5.44 1.58%
EY 16.73 35.02 16.49 18.00 50.29 4.24 18.38 -1.55%
DY 3.55 0.00 3.45 4.96 6.25 0.00 0.00 -
P/NAPS 0.53 0.50 0.63 0.50 0.42 0.45 0.44 3.14%

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