Highlights

[AMPROP] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -30.09%    YoY -     76.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 137,600 173,606 166,332 170,220 162,856 170,194 154,842 -7.59%
  QoQ % -20.74% 4.37% -2.28% 4.52% -4.31% 9.91% -
  Horiz. % 88.86% 112.12% 107.42% 109.93% 105.18% 109.91% 100.00%
PBT 234,084 41,198 45,410 54,338 74,060 153,730 22,597 377.24%
  QoQ % 468.19% -9.28% -16.43% -26.63% -51.82% 580.30% -
  Horiz. % 1,035.89% 182.31% 200.96% 240.46% 327.74% 680.30% 100.00%
Tax -4,320 -4,501 -4,000 -3,892 -3,392 18,143 26,269 -
  QoQ % 4.02% -12.52% -2.77% -14.74% -118.70% -30.93% -
  Horiz. % -16.45% -17.13% -15.23% -14.82% -12.91% 69.07% 100.00%
NP 229,764 36,697 41,410 50,446 70,668 171,873 48,866 181.46%
  QoQ % 526.11% -11.38% -17.91% -28.62% -58.88% 251.72% -
  Horiz. % 470.19% 75.10% 84.74% 103.23% 144.61% 351.72% 100.00%
NP to SH 227,752 35,500 40,777 49,404 70,672 171,302 48,654 180.62%
  QoQ % 541.55% -12.94% -17.46% -30.09% -58.74% 252.08% -
  Horiz. % 468.10% 72.96% 83.81% 101.54% 145.25% 352.08% 100.00%
Tax Rate 1.85 % 10.93 % 8.81 % 7.16 % 4.58 % -11.80 % -116.25 % -
  QoQ % -83.07% 24.06% 23.04% 56.33% 138.81% 89.85% -
  Horiz. % -1.59% -9.40% -7.58% -6.16% -3.94% 10.15% 100.00%
Total Cost -92,164 136,909 124,921 119,774 92,188 -1,679 105,976 -
  QoQ % -167.32% 9.60% 4.30% 29.92% 5,590.65% -101.58% -
  Horiz. % -86.97% 129.19% 117.88% 113.02% 86.99% -1.58% 100.00%
Net Worth 914,548 828,725 937,410 943,802 955,809 934,689 801,303 9.24%
  QoQ % 10.36% -11.59% -0.68% -1.26% 2.26% 16.65% -
  Horiz. % 114.13% 103.42% 116.99% 117.78% 119.28% 116.65% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 17,632 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 49.67 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 914,548 828,725 937,410 943,802 955,809 934,689 801,303 9.24%
  QoQ % 10.36% -11.59% -0.68% -1.26% 2.26% 16.65% -
  Horiz. % 114.13% 103.42% 116.99% 117.78% 119.28% 116.65% 100.00%
NOSH 590,031 587,748 585,881 582,594 579,278 576,968 576,477 1.57%
  QoQ % 0.39% 0.32% 0.56% 0.57% 0.40% 0.09% -
  Horiz. % 102.35% 101.96% 101.63% 101.06% 100.49% 100.09% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 166.98 % 21.14 % 24.90 % 29.64 % 43.39 % 100.99 % 31.56 % 204.56%
  QoQ % 689.88% -15.10% -15.99% -31.69% -57.04% 219.99% -
  Horiz. % 529.09% 66.98% 78.90% 93.92% 137.48% 319.99% 100.00%
ROE 24.90 % 4.28 % 4.35 % 5.23 % 7.39 % 18.33 % 6.07 % 156.92%
  QoQ % 481.78% -1.61% -16.83% -29.23% -59.68% 201.98% -
  Horiz. % 410.21% 70.51% 71.66% 86.16% 121.75% 301.98% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.32 29.54 28.39 29.22 28.11 29.50 26.86 -9.02%
  QoQ % -21.06% 4.05% -2.84% 3.95% -4.71% 9.83% -
  Horiz. % 86.82% 109.98% 105.70% 108.79% 104.65% 109.83% 100.00%
EPS 38.60 6.04 6.96 8.48 12.20 29.69 8.44 176.29%
  QoQ % 539.07% -13.22% -17.92% -30.49% -58.91% 251.78% -
  Horiz. % 457.35% 71.56% 82.46% 100.47% 144.55% 351.78% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5500 1.4100 1.6000 1.6200 1.6500 1.6200 1.3900 7.56%
  QoQ % 9.93% -11.88% -1.23% -1.82% 1.85% 16.55% -
  Horiz. % 111.51% 101.44% 115.11% 116.55% 118.71% 116.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.77 23.68 22.69 23.22 22.21 23.21 21.12 -7.58%
  QoQ % -20.73% 4.36% -2.28% 4.55% -4.31% 9.90% -
  Horiz. % 88.87% 112.12% 107.43% 109.94% 105.16% 109.90% 100.00%
EPS 31.07 4.84 5.56 6.74 9.64 23.37 6.64 180.55%
  QoQ % 541.94% -12.95% -17.51% -30.08% -58.75% 251.96% -
  Horiz. % 467.92% 72.89% 83.73% 101.51% 145.18% 351.96% 100.00%
DPS 0.00 2.41 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.2474 1.1304 1.2786 1.2874 1.3037 1.2749 1.0930 9.24%
  QoQ % 10.35% -11.59% -0.68% -1.25% 2.26% 16.64% -
  Horiz. % 114.13% 103.42% 116.98% 117.79% 119.28% 116.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.8650 0.8800 0.7500 0.9700 1.2000 0.8600 0.8700 -
P/RPS 3.71 2.98 2.64 3.32 4.27 2.92 3.24 9.48%
  QoQ % 24.50% 12.88% -20.48% -22.25% 46.23% -9.88% -
  Horiz. % 114.51% 91.98% 81.48% 102.47% 131.79% 90.12% 100.00%
P/EPS 2.24 14.57 10.78 11.44 9.84 2.90 10.31 -63.96%
  QoQ % -84.63% 35.16% -5.77% 16.26% 239.31% -71.87% -
  Horiz. % 21.73% 141.32% 104.56% 110.96% 95.44% 28.13% 100.00%
EY 44.62 6.86 9.28 8.74 10.17 34.52 9.70 177.37%
  QoQ % 550.44% -26.08% 6.18% -14.06% -70.54% 255.88% -
  Horiz. % 460.00% 70.72% 95.67% 90.10% 104.85% 355.88% 100.00%
DY 0.00 3.41 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.56 0.62 0.47 0.60 0.73 0.53 0.63 -7.57%
  QoQ % -9.68% 31.91% -21.67% -17.81% 37.74% -15.87% -
  Horiz. % 88.89% 98.41% 74.60% 95.24% 115.87% 84.13% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 -
Price 0.7750 0.9850 0.7950 0.8800 1.2300 0.9550 0.8700 -
P/RPS 3.32 3.33 2.80 3.01 4.38 3.24 3.24 1.64%
  QoQ % -0.30% 18.93% -6.98% -31.28% 35.19% 0.00% -
  Horiz. % 102.47% 102.78% 86.42% 92.90% 135.19% 100.00% 100.00%
P/EPS 2.01 16.31 11.42 10.38 10.08 3.22 10.31 -66.48%
  QoQ % -87.68% 42.82% 10.02% 2.98% 213.04% -68.77% -
  Horiz. % 19.50% 158.20% 110.77% 100.68% 97.77% 31.23% 100.00%
EY 49.81 6.13 8.75 9.64 9.92 31.09 9.70 198.54%
  QoQ % 712.56% -29.94% -9.23% -2.82% -68.09% 220.52% -
  Horiz. % 513.51% 63.20% 90.21% 99.38% 102.27% 320.52% 100.00%
DY 0.00 3.05 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.50 0.70 0.50 0.54 0.75 0.59 0.63 -14.32%
  QoQ % -28.57% 40.00% -7.41% -28.00% 27.12% -6.35% -
  Horiz. % 79.37% 111.11% 79.37% 85.71% 119.05% 93.65% 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
 
 

377  560  553 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.245-0.01 
 FOCUS-PA 0.020.00 
 LKL 0.40+0.025 
 HIAPTEK 0.50-0.01 
 BORNOIL 0.05+0.005 
 PERMAJU 0.19-0.02 
 SAPNRG 0.140.00 
 FOCUS 0.46-0.04 
 PA 0.535+0.025 
 DAYA 0.02+0.005 

FEATURED POSTS

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