Highlights

[AMPROP] QoQ Annualized Quarter Result on 2014-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -58.74%    YoY -     57.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 173,606 166,332 170,220 162,856 170,194 154,842 112,880 33.27%
  QoQ % 4.37% -2.28% 4.52% -4.31% 9.91% 37.17% -
  Horiz. % 153.80% 147.35% 150.80% 144.27% 150.77% 137.17% 100.00%
PBT 41,198 45,410 54,338 74,060 153,730 22,597 26,572 33.99%
  QoQ % -9.28% -16.43% -26.63% -51.82% 580.30% -14.96% -
  Horiz. % 155.04% 170.90% 204.49% 278.71% 578.54% 85.04% 100.00%
Tax -4,501 -4,000 -3,892 -3,392 18,143 26,269 1,200 -
  QoQ % -12.52% -2.77% -14.74% -118.70% -30.93% 2,089.11% -
  Horiz. % -375.08% -333.33% -324.33% -282.67% 1,511.92% 2,189.11% 100.00%
NP 36,697 41,410 50,446 70,668 171,873 48,866 27,772 20.44%
  QoQ % -11.38% -17.91% -28.62% -58.88% 251.72% 75.96% -
  Horiz. % 132.14% 149.11% 181.64% 254.46% 618.87% 175.96% 100.00%
NP to SH 35,500 40,777 49,404 70,672 171,302 48,654 28,010 17.13%
  QoQ % -12.94% -17.46% -30.09% -58.74% 252.08% 73.70% -
  Horiz. % 126.74% 145.58% 176.38% 252.31% 611.57% 173.70% 100.00%
Tax Rate 10.93 % 8.81 % 7.16 % 4.58 % -11.80 % -116.25 % -4.52 % -
  QoQ % 24.06% 23.04% 56.33% 138.81% 89.85% -2,471.90% -
  Horiz. % -241.81% -194.91% -158.41% -101.33% 261.06% 2,571.90% 100.00%
Total Cost 136,909 124,921 119,774 92,188 -1,679 105,976 85,108 37.33%
  QoQ % 9.60% 4.30% 29.92% 5,590.65% -101.58% 24.52% -
  Horiz. % 160.87% 146.78% 140.73% 108.32% -1.97% 124.52% 100.00%
Net Worth 828,725 937,410 943,802 955,809 934,689 801,303 778,055 4.30%
  QoQ % -11.59% -0.68% -1.26% 2.26% 16.65% 2.99% -
  Horiz. % 106.51% 120.48% 121.30% 122.85% 120.13% 102.99% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 17,632 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 49.67 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 828,725 937,410 943,802 955,809 934,689 801,303 778,055 4.30%
  QoQ % -11.59% -0.68% -1.26% 2.26% 16.65% 2.99% -
  Horiz. % 106.51% 120.48% 121.30% 122.85% 120.13% 102.99% 100.00%
NOSH 587,748 585,881 582,594 579,278 576,968 576,477 576,337 1.32%
  QoQ % 0.32% 0.56% 0.57% 0.40% 0.09% 0.02% -
  Horiz. % 101.98% 101.66% 101.09% 100.51% 100.11% 100.02% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 21.14 % 24.90 % 29.64 % 43.39 % 100.99 % 31.56 % 24.60 % -9.62%
  QoQ % -15.10% -15.99% -31.69% -57.04% 219.99% 28.29% -
  Horiz. % 85.93% 101.22% 120.49% 176.38% 410.53% 128.29% 100.00%
ROE 4.28 % 4.35 % 5.23 % 7.39 % 18.33 % 6.07 % 3.60 % 12.24%
  QoQ % -1.61% -16.83% -29.23% -59.68% 201.98% 68.61% -
  Horiz. % 118.89% 120.83% 145.28% 205.28% 509.17% 168.61% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.54 28.39 29.22 28.11 29.50 26.86 19.59 31.53%
  QoQ % 4.05% -2.84% 3.95% -4.71% 9.83% 37.11% -
  Horiz. % 150.79% 144.92% 149.16% 143.49% 150.59% 137.11% 100.00%
EPS 6.04 6.96 8.48 12.20 29.69 8.44 4.86 15.61%
  QoQ % -13.22% -17.92% -30.49% -58.91% 251.78% 73.66% -
  Horiz. % 124.28% 143.21% 174.49% 251.03% 610.91% 173.66% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.4100 1.6000 1.6200 1.6500 1.6200 1.3900 1.3500 2.94%
  QoQ % -11.88% -1.23% -1.82% 1.85% 16.55% 2.96% -
  Horiz. % 104.44% 118.52% 120.00% 122.22% 120.00% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.68 22.69 23.22 22.21 23.21 21.12 15.40 33.26%
  QoQ % 4.36% -2.28% 4.55% -4.31% 9.90% 37.14% -
  Horiz. % 153.77% 147.34% 150.78% 144.22% 150.71% 137.14% 100.00%
EPS 4.84 5.56 6.74 9.64 23.37 6.64 3.82 17.11%
  QoQ % -12.95% -17.51% -30.08% -58.75% 251.96% 73.82% -
  Horiz. % 126.70% 145.55% 176.44% 252.36% 611.78% 173.82% 100.00%
DPS 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.1304 1.2786 1.2874 1.3037 1.2749 1.0930 1.0613 4.30%
  QoQ % -11.59% -0.68% -1.25% 2.26% 16.64% 2.99% -
  Horiz. % 106.51% 120.47% 121.30% 122.84% 120.13% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8800 0.7500 0.9700 1.2000 0.8600 0.8700 0.7850 -
P/RPS 2.98 2.64 3.32 4.27 2.92 3.24 4.01 -17.97%
  QoQ % 12.88% -20.48% -22.25% 46.23% -9.88% -19.20% -
  Horiz. % 74.31% 65.84% 82.79% 106.48% 72.82% 80.80% 100.00%
P/EPS 14.57 10.78 11.44 9.84 2.90 10.31 16.15 -6.64%
  QoQ % 35.16% -5.77% 16.26% 239.31% -71.87% -36.16% -
  Horiz. % 90.22% 66.75% 70.84% 60.93% 17.96% 63.84% 100.00%
EY 6.86 9.28 8.74 10.17 34.52 9.70 6.19 7.10%
  QoQ % -26.08% 6.18% -14.06% -70.54% 255.88% 56.70% -
  Horiz. % 110.82% 149.92% 141.20% 164.30% 557.67% 156.70% 100.00%
DY 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.62 0.47 0.60 0.73 0.53 0.63 0.58 4.55%
  QoQ % 31.91% -21.67% -17.81% 37.74% -15.87% 8.62% -
  Horiz. % 106.90% 81.03% 103.45% 125.86% 91.38% 108.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 -
Price 0.9850 0.7950 0.8800 1.2300 0.9550 0.8700 0.8550 -
P/RPS 3.33 2.80 3.01 4.38 3.24 3.24 4.37 -16.59%
  QoQ % 18.93% -6.98% -31.28% 35.19% 0.00% -25.86% -
  Horiz. % 76.20% 64.07% 68.88% 100.23% 74.14% 74.14% 100.00%
P/EPS 16.31 11.42 10.38 10.08 3.22 10.31 17.59 -4.92%
  QoQ % 42.82% 10.02% 2.98% 213.04% -68.77% -41.39% -
  Horiz. % 92.72% 64.92% 59.01% 57.31% 18.31% 58.61% 100.00%
EY 6.13 8.75 9.64 9.92 31.09 9.70 5.68 5.22%
  QoQ % -29.94% -9.23% -2.82% -68.09% 220.52% 70.77% -
  Horiz. % 107.92% 154.05% 169.72% 174.65% 547.36% 170.77% 100.00%
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.70 0.50 0.54 0.75 0.59 0.63 0.63 7.28%
  QoQ % 40.00% -7.41% -28.00% 27.12% -6.35% 0.00% -
  Horiz. % 111.11% 79.37% 85.71% 119.05% 93.65% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
5. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. LB Aluminium has good profit growth - Koon Yew Yin Koon Yew Yin's Blog
7. GLOVEs up as Covid-19 resurgence concerns linger gloveharicut
8. CGS-CIMB Top 3 Small and Mid Cap Picks Articles worth sharing
PARTNERS & BROKERS