Highlights

[AMPROP] QoQ Annualized Quarter Result on 2015-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -35.52%    YoY -     197.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 175,316 168,244 162,864 151,026 137,600 173,606 166,332 3.57%
  QoQ % 4.20% 3.30% 7.84% 9.76% -20.74% 4.37% -
  Horiz. % 105.40% 101.15% 97.92% 90.80% 82.73% 104.37% 100.00%
PBT 22,424 90,984 118,182 164,202 234,084 41,198 45,410 -37.55%
  QoQ % -75.35% -23.01% -28.03% -29.85% 468.19% -9.28% -
  Horiz. % 49.38% 200.36% 260.25% 361.59% 515.48% 90.72% 100.00%
Tax -2,024 -4,139 -3,882 -4,590 -4,320 -4,501 -4,000 -36.53%
  QoQ % 51.10% -6.60% 15.41% -6.25% 4.02% -12.52% -
  Horiz. % 50.60% 103.47% 97.07% 114.75% 108.00% 112.53% 100.00%
NP 20,400 86,845 114,300 159,612 229,764 36,697 41,410 -37.65%
  QoQ % -76.51% -24.02% -28.39% -30.53% 526.11% -11.38% -
  Horiz. % 49.26% 209.72% 276.02% 385.44% 554.84% 88.62% 100.00%
NP to SH 17,908 79,345 104,998 146,844 227,752 35,500 40,777 -42.25%
  QoQ % -77.43% -24.43% -28.50% -35.52% 541.55% -12.94% -
  Horiz. % 43.92% 194.58% 257.49% 360.11% 558.53% 87.06% 100.00%
Tax Rate 9.03 % 4.55 % 3.29 % 2.80 % 1.85 % 10.93 % 8.81 % 1.66%
  QoQ % 98.46% 38.30% 17.50% 51.35% -83.07% 24.06% -
  Horiz. % 102.50% 51.65% 37.34% 31.78% 21.00% 124.06% 100.00%
Total Cost 154,916 81,399 48,564 -8,586 -92,164 136,909 124,921 15.44%
  QoQ % 90.32% 67.61% 665.62% 90.68% -167.32% 9.60% -
  Horiz. % 124.01% 65.16% 38.88% -6.87% -73.78% 109.60% 100.00%
Net Worth 848,273 866,546 930,616 953,838 914,548 828,725 937,410 -6.45%
  QoQ % -2.11% -6.88% -2.43% 4.30% 10.36% -11.59% -
  Horiz. % 90.49% 92.44% 99.28% 101.75% 97.56% 88.41% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 35,369 - - - 17,632 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 89.75% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 848,273 866,546 930,616 953,838 914,548 828,725 937,410 -6.45%
  QoQ % -2.11% -6.88% -2.43% 4.30% 10.36% -11.59% -
  Horiz. % 90.49% 92.44% 99.28% 101.75% 97.56% 88.41% 100.00%
NOSH 589,078 589,487 588,997 588,789 590,031 587,748 585,881 0.36%
  QoQ % -0.07% 0.08% 0.04% -0.21% 0.39% 0.32% -
  Horiz. % 100.55% 100.62% 100.53% 100.50% 100.71% 100.32% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.64 % 51.62 % 70.18 % 105.69 % 166.98 % 21.14 % 24.90 % -39.79%
  QoQ % -77.45% -26.45% -33.60% -36.70% 689.88% -15.10% -
  Horiz. % 46.75% 207.31% 281.85% 424.46% 670.60% 84.90% 100.00%
ROE 2.11 % 9.16 % 11.28 % 15.40 % 24.90 % 4.28 % 4.35 % -38.29%
  QoQ % -76.97% -18.79% -26.75% -38.15% 481.78% -1.61% -
  Horiz. % 48.51% 210.57% 259.31% 354.02% 572.41% 98.39% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.76 28.54 27.65 25.65 23.32 29.54 28.39 3.19%
  QoQ % 4.27% 3.22% 7.80% 9.99% -21.06% 4.05% -
  Horiz. % 104.83% 100.53% 97.39% 90.35% 82.14% 104.05% 100.00%
EPS 3.04 13.46 17.83 24.94 38.60 6.04 6.96 -42.46%
  QoQ % -77.41% -24.51% -28.51% -35.39% 539.07% -13.22% -
  Horiz. % 43.68% 193.39% 256.18% 358.33% 554.60% 86.78% 100.00%
DPS 0.00 6.00 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% 200.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4400 1.4700 1.5800 1.6200 1.5500 1.4100 1.6000 -6.79%
  QoQ % -2.04% -6.96% -2.47% 4.52% 9.93% -11.88% -
  Horiz. % 90.00% 91.88% 98.75% 101.25% 96.87% 88.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.91 22.95 22.21 20.60 18.77 23.68 22.69 3.56%
  QoQ % 4.18% 3.33% 7.82% 9.75% -20.73% 4.36% -
  Horiz. % 105.38% 101.15% 97.88% 90.79% 82.72% 104.36% 100.00%
EPS 2.44 10.82 14.32 20.03 31.07 4.84 5.56 -42.28%
  QoQ % -77.45% -24.44% -28.51% -35.53% 541.94% -12.95% -
  Horiz. % 43.88% 194.60% 257.55% 360.25% 558.81% 87.05% 100.00%
DPS 0.00 4.82 0.00 0.00 0.00 2.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1570 1.1820 1.2694 1.3010 1.2474 1.1304 1.2786 -6.45%
  QoQ % -2.12% -6.89% -2.43% 4.30% 10.35% -11.59% -
  Horiz. % 90.49% 92.44% 99.28% 101.75% 97.56% 88.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.8550 0.8950 0.8950 0.9150 0.8650 0.8800 0.7500 -
P/RPS 2.87 3.14 3.24 3.57 3.71 2.98 2.64 5.73%
  QoQ % -8.60% -3.09% -9.24% -3.77% 24.50% 12.88% -
  Horiz. % 108.71% 118.94% 122.73% 135.23% 140.53% 112.88% 100.00%
P/EPS 28.13 6.65 5.02 3.67 2.24 14.57 10.78 89.65%
  QoQ % 323.01% 32.47% 36.78% 63.84% -84.63% 35.16% -
  Horiz. % 260.95% 61.69% 46.57% 34.04% 20.78% 135.16% 100.00%
EY 3.56 15.04 19.92 27.26 44.62 6.86 9.28 -47.23%
  QoQ % -76.33% -24.50% -26.93% -38.91% 550.44% -26.08% -
  Horiz. % 38.36% 162.07% 214.66% 293.75% 480.82% 73.92% 100.00%
DY 0.00 6.70 0.00 0.00 0.00 3.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 196.48% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.61 0.57 0.56 0.56 0.62 0.47 16.38%
  QoQ % -3.28% 7.02% 1.79% 0.00% -9.68% 31.91% -
  Horiz. % 125.53% 129.79% 121.28% 119.15% 119.15% 131.91% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 -
Price 0.9450 0.8800 0.8450 0.9100 0.7750 0.9850 0.7950 -
P/RPS 3.18 3.08 3.06 3.55 3.32 3.33 2.80 8.86%
  QoQ % 3.25% 0.65% -13.80% 6.93% -0.30% 18.93% -
  Horiz. % 113.57% 110.00% 109.29% 126.79% 118.57% 118.93% 100.00%
P/EPS 31.09 6.54 4.74 3.65 2.01 16.31 11.42 95.09%
  QoQ % 375.38% 37.97% 29.86% 81.59% -87.68% 42.82% -
  Horiz. % 272.24% 57.27% 41.51% 31.96% 17.60% 142.82% 100.00%
EY 3.22 15.30 21.10 27.41 49.81 6.13 8.75 -48.68%
  QoQ % -78.95% -27.49% -23.02% -44.97% 712.56% -29.94% -
  Horiz. % 36.80% 174.86% 241.14% 313.26% 569.26% 70.06% 100.00%
DY 0.00 6.82 0.00 0.00 0.00 3.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 223.61% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.66 0.60 0.53 0.56 0.50 0.70 0.50 20.35%
  QoQ % 10.00% 13.21% -5.36% 12.00% -28.57% 40.00% -
  Horiz. % 132.00% 120.00% 106.00% 112.00% 100.00% 140.00% 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. CGS-CIMB Top 3 Small and Mid Cap Picks Articles worth sharing
8. GLOVEs up as Covid-19 resurgence concerns linger gloveharicut
PARTNERS & BROKERS