Highlights

[AMPROP] QoQ Annualized Quarter Result on 2015-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 21-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     541.55%    YoY -     222.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 168,244 162,864 151,026 137,600 173,606 166,332 170,220 -0.77%
  QoQ % 3.30% 7.84% 9.76% -20.74% 4.37% -2.28% -
  Horiz. % 98.84% 95.68% 88.72% 80.84% 101.99% 97.72% 100.00%
PBT 90,984 118,182 164,202 234,084 41,198 45,410 54,338 40.96%
  QoQ % -23.01% -28.03% -29.85% 468.19% -9.28% -16.43% -
  Horiz. % 167.44% 217.50% 302.19% 430.79% 75.82% 83.57% 100.00%
Tax -4,139 -3,882 -4,590 -4,320 -4,501 -4,000 -3,892 4.18%
  QoQ % -6.60% 15.41% -6.25% 4.02% -12.52% -2.77% -
  Horiz. % 106.35% 99.76% 117.93% 111.00% 115.65% 102.77% 100.00%
NP 86,845 114,300 159,612 229,764 36,697 41,410 50,446 43.59%
  QoQ % -24.02% -28.39% -30.53% 526.11% -11.38% -17.91% -
  Horiz. % 172.15% 226.58% 316.40% 455.47% 72.75% 82.09% 100.00%
NP to SH 79,345 104,998 146,844 227,752 35,500 40,777 49,404 37.10%
  QoQ % -24.43% -28.50% -35.52% 541.55% -12.94% -17.46% -
  Horiz. % 160.60% 212.53% 297.23% 461.00% 71.86% 82.54% 100.00%
Tax Rate 4.55 % 3.29 % 2.80 % 1.85 % 10.93 % 8.81 % 7.16 % -26.06%
  QoQ % 38.30% 17.50% 51.35% -83.07% 24.06% 23.04% -
  Horiz. % 63.55% 45.95% 39.11% 25.84% 152.65% 123.04% 100.00%
Total Cost 81,399 48,564 -8,586 -92,164 136,909 124,921 119,774 -22.68%
  QoQ % 67.61% 665.62% 90.68% -167.32% 9.60% 4.30% -
  Horiz. % 67.96% 40.55% -7.17% -76.95% 114.31% 104.30% 100.00%
Net Worth 866,546 930,616 953,838 914,548 828,725 937,410 943,802 -5.53%
  QoQ % -6.88% -2.43% 4.30% 10.36% -11.59% -0.68% -
  Horiz. % 91.81% 98.60% 101.06% 96.90% 87.81% 99.32% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 35,369 - - - 17,632 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.59% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 44.58 % - % - % - % 49.67 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.75% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 866,546 930,616 953,838 914,548 828,725 937,410 943,802 -5.53%
  QoQ % -6.88% -2.43% 4.30% 10.36% -11.59% -0.68% -
  Horiz. % 91.81% 98.60% 101.06% 96.90% 87.81% 99.32% 100.00%
NOSH 589,487 588,997 588,789 590,031 587,748 585,881 582,594 0.79%
  QoQ % 0.08% 0.04% -0.21% 0.39% 0.32% 0.56% -
  Horiz. % 101.18% 101.10% 101.06% 101.28% 100.88% 100.56% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 51.62 % 70.18 % 105.69 % 166.98 % 21.14 % 24.90 % 29.64 % 44.70%
  QoQ % -26.45% -33.60% -36.70% 689.88% -15.10% -15.99% -
  Horiz. % 174.16% 236.77% 356.58% 563.36% 71.32% 84.01% 100.00%
ROE 9.16 % 11.28 % 15.40 % 24.90 % 4.28 % 4.35 % 5.23 % 45.25%
  QoQ % -18.79% -26.75% -38.15% 481.78% -1.61% -16.83% -
  Horiz. % 175.14% 215.68% 294.46% 476.10% 81.84% 83.17% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.54 27.65 25.65 23.32 29.54 28.39 29.22 -1.56%
  QoQ % 3.22% 7.80% 9.99% -21.06% 4.05% -2.84% -
  Horiz. % 97.67% 94.63% 87.78% 79.81% 101.10% 97.16% 100.00%
EPS 13.46 17.83 24.94 38.60 6.04 6.96 8.48 36.03%
  QoQ % -24.51% -28.51% -35.39% 539.07% -13.22% -17.92% -
  Horiz. % 158.73% 210.26% 294.10% 455.19% 71.23% 82.08% 100.00%
DPS 6.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4700 1.5800 1.6200 1.5500 1.4100 1.6000 1.6200 -6.27%
  QoQ % -6.96% -2.47% 4.52% 9.93% -11.88% -1.23% -
  Horiz. % 90.74% 97.53% 100.00% 95.68% 87.04% 98.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.95 22.21 20.60 18.77 23.68 22.69 23.22 -0.78%
  QoQ % 3.33% 7.82% 9.75% -20.73% 4.36% -2.28% -
  Horiz. % 98.84% 95.65% 88.72% 80.84% 101.98% 97.72% 100.00%
EPS 10.82 14.32 20.03 31.07 4.84 5.56 6.74 37.06%
  QoQ % -24.44% -28.51% -35.53% 541.94% -12.95% -17.51% -
  Horiz. % 160.53% 212.46% 297.18% 460.98% 71.81% 82.49% 100.00%
DPS 4.82 0.00 0.00 0.00 2.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1820 1.2694 1.3010 1.2474 1.1304 1.2786 1.2874 -5.53%
  QoQ % -6.89% -2.43% 4.30% 10.35% -11.59% -0.68% -
  Horiz. % 91.81% 98.60% 101.06% 96.89% 87.80% 99.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.8950 0.8950 0.9150 0.8650 0.8800 0.7500 0.9700 -
P/RPS 3.14 3.24 3.57 3.71 2.98 2.64 3.32 -3.64%
  QoQ % -3.09% -9.24% -3.77% 24.50% 12.88% -20.48% -
  Horiz. % 94.58% 97.59% 107.53% 111.75% 89.76% 79.52% 100.00%
P/EPS 6.65 5.02 3.67 2.24 14.57 10.78 11.44 -30.33%
  QoQ % 32.47% 36.78% 63.84% -84.63% 35.16% -5.77% -
  Horiz. % 58.13% 43.88% 32.08% 19.58% 127.36% 94.23% 100.00%
EY 15.04 19.92 27.26 44.62 6.86 9.28 8.74 43.55%
  QoQ % -24.50% -26.93% -38.91% 550.44% -26.08% 6.18% -
  Horiz. % 172.08% 227.92% 311.90% 510.53% 78.49% 106.18% 100.00%
DY 6.70 0.00 0.00 0.00 3.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 196.48% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.57 0.56 0.56 0.62 0.47 0.60 1.11%
  QoQ % 7.02% 1.79% 0.00% -9.68% 31.91% -21.67% -
  Horiz. % 101.67% 95.00% 93.33% 93.33% 103.33% 78.33% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 -
Price 0.8800 0.8450 0.9100 0.7750 0.9850 0.7950 0.8800 -
P/RPS 3.08 3.06 3.55 3.32 3.33 2.80 3.01 1.54%
  QoQ % 0.65% -13.80% 6.93% -0.30% 18.93% -6.98% -
  Horiz. % 102.33% 101.66% 117.94% 110.30% 110.63% 93.02% 100.00%
P/EPS 6.54 4.74 3.65 2.01 16.31 11.42 10.38 -26.49%
  QoQ % 37.97% 29.86% 81.59% -87.68% 42.82% 10.02% -
  Horiz. % 63.01% 45.66% 35.16% 19.36% 157.13% 110.02% 100.00%
EY 15.30 21.10 27.41 49.81 6.13 8.75 9.64 36.03%
  QoQ % -27.49% -23.02% -44.97% 712.56% -29.94% -9.23% -
  Horiz. % 158.71% 218.88% 284.34% 516.70% 63.59% 90.77% 100.00%
DY 6.82 0.00 0.00 0.00 3.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 223.61% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.53 0.56 0.50 0.70 0.50 0.54 7.27%
  QoQ % 13.21% -5.36% 12.00% -28.57% 40.00% -7.41% -
  Horiz. % 111.11% 98.15% 103.70% 92.59% 129.63% 92.59% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.100.00 
 WILLOW 0.5250.00 
 IRIS 0.340.00 
 YINSON-C11 0.070.00 
 BTECH 0.530.00 
 3A 0.7850.00 
 M3TECH 0.050.00 
 LAMBO 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS