Highlights

[AMPROP] QoQ Annualized Quarter Result on 2017-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 15-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     932.47%    YoY -     335.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 130,552 134,085 141,664 140,286 153,652 188,225 188,434 -21.76%
  QoQ % -2.63% -5.35% 0.98% -8.70% -18.37% -0.11% -
  Horiz. % 69.28% 71.16% 75.18% 74.45% 81.54% 99.89% 100.00%
PBT 28,904 175,255 149,818 70,824 12,400 32,467 36,338 -14.19%
  QoQ % -83.51% 16.98% 111.54% 471.16% -61.81% -10.65% -
  Horiz. % 79.54% 482.28% 412.28% 194.90% 34.12% 89.35% 100.00%
Tax -8,140 -30,034 -3,893 -3,426 -4,324 -12,075 -13,765 -29.62%
  QoQ % 72.90% -671.42% -13.64% 20.77% 64.19% 12.28% -
  Horiz. % 59.13% 218.19% 28.28% 24.89% 31.41% 87.72% 100.00%
NP 20,764 145,221 145,925 67,398 8,076 20,392 22,573 -5.43%
  QoQ % -85.70% -0.48% 116.51% 734.55% -60.40% -9.66% -
  Horiz. % 91.98% 643.33% 646.45% 298.57% 35.78% 90.34% 100.00%
NP to SH 15,756 137,354 136,864 54,886 5,316 13,204 13,753 9.51%
  QoQ % -88.53% 0.36% 149.36% 932.47% -59.74% -3.99% -
  Horiz. % 114.56% 998.70% 995.13% 399.07% 38.65% 96.01% 100.00%
Tax Rate 28.16 % 17.14 % 2.60 % 4.84 % 34.87 % 37.19 % 37.88 % -17.98%
  QoQ % 64.29% 559.23% -46.28% -86.12% -6.24% -1.82% -
  Horiz. % 74.34% 45.25% 6.86% 12.78% 92.05% 98.18% 100.00%
Total Cost 109,788 -11,136 -4,261 72,888 145,576 167,833 165,861 -24.11%
  QoQ % 1,085.88% -161.33% -105.85% -49.93% -13.26% 1.19% -
  Horiz. % 66.19% -6.71% -2.57% 43.95% 87.77% 101.19% 100.00%
Net Worth 910,848 918,723 895,500 855,366 857,809 840,792 841,798 5.41%
  QoQ % -0.86% 2.59% 4.69% -0.28% 2.02% -0.12% -
  Horiz. % 108.20% 109.14% 106.38% 101.61% 101.90% 99.88% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 23,709 - - - 17,763 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.47% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 17.26 % - % - % - % 134.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 12.83% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 910,848 918,723 895,500 855,366 857,809 840,792 841,798 5.41%
  QoQ % -0.86% 2.59% 4.69% -0.28% 2.02% -0.12% -
  Horiz. % 108.20% 109.14% 106.38% 101.61% 101.90% 99.88% 100.00%
NOSH 591,460 592,725 593,047 594,004 604,090 592,107 592,816 -0.15%
  QoQ % -0.21% -0.05% -0.16% -1.67% 2.02% -0.12% -
  Horiz. % 99.77% 99.98% 100.04% 100.20% 101.90% 99.88% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.90 % 108.31 % 103.01 % 48.04 % 5.26 % 10.83 % 11.98 % 20.83%
  QoQ % -85.32% 5.15% 114.43% 813.31% -51.43% -9.60% -
  Horiz. % 132.72% 904.09% 859.85% 401.00% 43.91% 90.40% 100.00%
ROE 1.73 % 14.95 % 15.28 % 6.42 % 0.62 % 1.57 % 1.63 % 4.06%
  QoQ % -88.43% -2.16% 138.01% 935.48% -60.51% -3.68% -
  Horiz. % 106.13% 917.18% 937.42% 393.87% 38.04% 96.32% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 22.07 22.62 23.89 23.62 25.44 31.79 31.79 -21.65%
  QoQ % -2.43% -5.32% 1.14% -7.15% -19.97% 0.00% -
  Horiz. % 69.42% 71.15% 75.15% 74.30% 80.03% 100.00% 100.00%
EPS 2.68 23.16 23.07 9.24 0.88 2.23 2.32 10.12%
  QoQ % -88.43% 0.39% 149.68% 950.00% -60.54% -3.88% -
  Horiz. % 115.52% 998.28% 994.40% 398.28% 37.93% 96.12% 100.00%
DPS 0.00 4.00 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% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5400 1.5500 1.5100 1.4400 1.4200 1.4200 1.4200 5.57%
  QoQ % -0.65% 2.65% 4.86% 1.41% 0.00% 0.00% -
  Horiz. % 108.45% 109.15% 106.34% 101.41% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.81 18.29 19.32 19.14 20.96 25.67 25.70 -21.74%
  QoQ % -2.62% -5.33% 0.94% -8.68% -18.35% -0.12% -
  Horiz. % 69.30% 71.17% 75.18% 74.47% 81.56% 99.88% 100.00%
EPS 2.15 18.74 18.67 7.49 0.73 1.80 1.88 9.39%
  QoQ % -88.53% 0.37% 149.27% 926.03% -59.44% -4.26% -
  Horiz. % 114.36% 996.81% 993.09% 398.40% 38.83% 95.74% 100.00%
DPS 0.00 3.23 0.00 0.00 0.00 2.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.47% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2424 1.2531 1.2215 1.1667 1.1701 1.1469 1.1482 5.41%
  QoQ % -0.85% 2.59% 4.70% -0.29% 2.02% -0.11% -
  Horiz. % 108.20% 109.14% 106.38% 101.61% 101.91% 99.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.6750 0.6950 0.7400 0.7800 0.7850 0.8350 0.7850 -
P/RPS 3.06 3.07 3.10 3.30 3.09 2.63 2.47 15.39%
  QoQ % -0.33% -0.97% -6.06% 6.80% 17.49% 6.48% -
  Horiz. % 123.89% 124.29% 125.51% 133.60% 125.10% 106.48% 100.00%
P/EPS 25.34 3.00 3.21 8.44 89.20 37.44 33.84 -17.58%
  QoQ % 744.67% -6.54% -61.97% -90.54% 138.25% 10.64% -
  Horiz. % 74.88% 8.87% 9.49% 24.94% 263.59% 110.64% 100.00%
EY 3.95 33.34 31.19 11.85 1.12 2.67 2.96 21.27%
  QoQ % -88.15% 6.89% 163.21% 958.04% -58.05% -9.80% -
  Horiz. % 133.45% 1,126.35% 1,053.72% 400.34% 37.84% 90.20% 100.00%
DY 0.00 5.76 0.00 0.00 0.00 3.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.45% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.45 0.49 0.54 0.55 0.59 0.55 -13.86%
  QoQ % -2.22% -8.16% -9.26% -1.82% -6.78% 7.27% -
  Horiz. % 80.00% 81.82% 89.09% 98.18% 100.00% 107.27% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 09/02/18 15/11/17 23/08/17 30/05/17 17/02/17 -
Price 0.7400 0.6500 0.6900 0.7800 0.8050 0.8100 0.8450 -
P/RPS 3.35 2.87 2.89 3.30 3.16 2.55 2.66 16.67%
  QoQ % 16.72% -0.69% -12.42% 4.43% 23.92% -4.14% -
  Horiz. % 125.94% 107.89% 108.65% 124.06% 118.80% 95.86% 100.00%
P/EPS 27.78 2.80 2.99 8.44 91.48 36.32 36.42 -16.56%
  QoQ % 892.14% -6.35% -64.57% -90.77% 151.87% -0.27% -
  Horiz. % 76.28% 7.69% 8.21% 23.17% 251.18% 99.73% 100.00%
EY 3.60 35.65 33.45 11.85 1.09 2.75 2.75 19.73%
  QoQ % -89.90% 6.58% 182.28% 987.16% -60.36% 0.00% -
  Horiz. % 130.91% 1,296.36% 1,216.36% 430.91% 39.64% 100.00% 100.00%
DY 0.00 6.15 0.00 0.00 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.22% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.42 0.46 0.54 0.57 0.57 0.60 -13.86%
  QoQ % 14.29% -8.70% -14.81% -5.26% 0.00% -5.00% -
  Horiz. % 80.00% 70.00% 76.67% 90.00% 95.00% 95.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers