Highlights

[AMPROP] QoQ Annualized Quarter Result on 2013-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -37.65%    YoY -     -59.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 162,856 170,194 154,842 112,880 130,140 174,048 115,960 25.49%
  QoQ % -4.31% 9.91% 37.17% -13.26% -25.23% 50.09% -
  Horiz. % 140.44% 146.77% 133.53% 97.34% 112.23% 150.09% 100.00%
PBT 74,060 153,730 22,597 26,572 46,720 95,907 66,298 7.68%
  QoQ % -51.82% 580.30% -14.96% -43.12% -51.29% 44.66% -
  Horiz. % 111.71% 231.87% 34.08% 40.08% 70.47% 144.66% 100.00%
Tax -3,392 18,143 26,269 1,200 -1,904 785 720 -
  QoQ % -118.70% -30.93% 2,089.11% 163.03% -342.55% 9.03% -
  Horiz. % -471.11% 2,519.86% 3,648.52% 166.67% -264.44% 109.03% 100.00%
NP 70,668 171,873 48,866 27,772 44,816 96,692 67,018 3.61%
  QoQ % -58.88% 251.72% 75.96% -38.03% -53.65% 44.28% -
  Horiz. % 105.45% 256.46% 72.92% 41.44% 66.87% 144.28% 100.00%
NP to SH 70,672 171,302 48,654 28,010 44,924 96,796 67,116 3.51%
  QoQ % -58.74% 252.08% 73.70% -37.65% -53.59% 44.22% -
  Horiz. % 105.30% 255.23% 72.49% 41.73% 66.93% 144.22% 100.00%
Tax Rate 4.58 % -11.80 % -116.25 % -4.52 % 4.08 % -0.82 % -1.09 % -
  QoQ % 138.81% 89.85% -2,471.90% -210.78% 597.56% 24.77% -
  Horiz. % -420.18% 1,082.57% 10,665.14% 414.68% -374.31% 75.23% 100.00%
Total Cost 92,188 -1,679 105,976 85,108 85,324 77,356 48,941 52.70%
  QoQ % 5,590.65% -101.58% 24.52% -0.25% 10.30% 58.06% -
  Horiz. % 188.36% -3.43% 216.54% 173.90% 174.34% 158.06% 100.00%
Net Worth 955,809 934,689 801,303 778,055 748,733 733,563 699,443 23.21%
  QoQ % 2.26% 16.65% 2.99% 3.92% 2.07% 4.88% -
  Horiz. % 136.65% 133.63% 114.56% 111.24% 107.05% 104.88% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 17,192 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 17.76 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 955,809 934,689 801,303 778,055 748,733 733,563 699,443 23.21%
  QoQ % 2.26% 16.65% 2.99% 3.92% 2.07% 4.88% -
  Horiz. % 136.65% 133.63% 114.56% 111.24% 107.05% 104.88% 100.00%
NOSH 579,278 576,968 576,477 576,337 575,948 573,096 573,314 0.69%
  QoQ % 0.40% 0.09% 0.02% 0.07% 0.50% -0.04% -
  Horiz. % 101.04% 100.64% 100.55% 100.53% 100.46% 99.96% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 43.39 % 100.99 % 31.56 % 24.60 % 34.44 % 55.55 % 57.79 % -17.43%
  QoQ % -57.04% 219.99% 28.29% -28.57% -38.00% -3.88% -
  Horiz. % 75.08% 174.75% 54.61% 42.57% 59.60% 96.12% 100.00%
ROE 7.39 % 18.33 % 6.07 % 3.60 % 6.00 % 13.20 % 9.60 % -16.05%
  QoQ % -59.68% 201.98% 68.61% -40.00% -54.55% 37.50% -
  Horiz. % 76.98% 190.94% 63.23% 37.50% 62.50% 137.50% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.11 29.50 26.86 19.59 22.60 30.37 20.23 24.60%
  QoQ % -4.71% 9.83% 37.11% -13.32% -25.58% 50.12% -
  Horiz. % 138.95% 145.82% 132.77% 96.84% 111.72% 150.12% 100.00%
EPS 12.20 29.69 8.44 4.86 7.80 16.89 11.71 2.78%
  QoQ % -58.91% 251.78% 73.66% -37.69% -53.82% 44.24% -
  Horiz. % 104.18% 253.54% 72.08% 41.50% 66.61% 144.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6500 1.6200 1.3900 1.3500 1.3000 1.2800 1.2200 22.36%
  QoQ % 1.85% 16.55% 2.96% 3.85% 1.56% 4.92% -
  Horiz. % 135.25% 132.79% 113.93% 110.66% 106.56% 104.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,181
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.21 23.21 21.12 15.40 17.75 23.74 15.82 25.46%
  QoQ % -4.31% 9.90% 37.14% -13.24% -25.23% 50.06% -
  Horiz. % 140.39% 146.71% 133.50% 97.35% 112.20% 150.06% 100.00%
EPS 9.64 23.36 6.64 3.82 6.13 13.20 9.15 3.55%
  QoQ % -58.73% 251.81% 73.82% -37.68% -53.56% 44.26% -
  Horiz. % 105.36% 255.30% 72.57% 41.75% 66.99% 144.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3036 1.2748 1.0929 1.0612 1.0212 1.0005 0.9540 23.21%
  QoQ % 2.26% 16.64% 2.99% 3.92% 2.07% 4.87% -
  Horiz. % 136.65% 133.63% 114.56% 111.24% 107.04% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.2000 0.8600 0.8700 0.7850 0.7650 0.6550 0.5000 -
P/RPS 4.27 2.92 3.24 4.01 3.39 2.16 2.47 44.19%
  QoQ % 46.23% -9.88% -19.20% 18.29% 56.94% -12.55% -
  Horiz. % 172.87% 118.22% 131.17% 162.35% 137.25% 87.45% 100.00%
P/EPS 9.84 2.90 10.31 16.15 9.81 3.88 4.27 74.73%
  QoQ % 239.31% -71.87% -36.16% 64.63% 152.84% -9.13% -
  Horiz. % 230.44% 67.92% 241.45% 378.22% 229.74% 90.87% 100.00%
EY 10.17 34.52 9.70 6.19 10.20 25.79 23.41 -42.73%
  QoQ % -70.54% 255.88% 56.70% -39.31% -60.45% 10.17% -
  Horiz. % 43.44% 147.46% 41.44% 26.44% 43.57% 110.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.53 0.63 0.58 0.59 0.51 0.41 47.06%
  QoQ % 37.74% -15.87% 8.62% -1.69% 15.69% 24.39% -
  Horiz. % 178.05% 129.27% 153.66% 141.46% 143.90% 124.39% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 -
Price 1.2300 0.9550 0.8700 0.8550 0.8250 0.7400 0.6050 -
P/RPS 4.38 3.24 3.24 4.37 3.65 2.44 2.99 29.07%
  QoQ % 35.19% 0.00% -25.86% 19.73% 49.59% -18.39% -
  Horiz. % 146.49% 108.36% 108.36% 146.15% 122.07% 81.61% 100.00%
P/EPS 10.08 3.22 10.31 17.59 10.58 4.38 5.17 56.26%
  QoQ % 213.04% -68.77% -41.39% 66.26% 141.55% -15.28% -
  Horiz. % 194.97% 62.28% 199.42% 340.23% 204.64% 84.72% 100.00%
EY 9.92 31.09 9.70 5.68 9.45 22.82 19.35 -36.02%
  QoQ % -68.09% 220.52% 70.77% -39.89% -58.59% 17.93% -
  Horiz. % 51.27% 160.67% 50.13% 29.35% 48.84% 117.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.75 0.59 0.63 0.63 0.63 0.58 0.50 31.13%
  QoQ % 27.12% -6.35% 0.00% 0.00% 8.62% 16.00% -
  Horiz. % 150.00% 118.00% 126.00% 126.00% 126.00% 116.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

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

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
8. China’s Sinovac shot found highly effective in real world study Good Articles to Share
PARTNERS & BROKERS