Highlights

[AMPROP] QoQ Annualized Quarter Result on 2008-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 13-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     -18.88%    YoY -     357.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 292,722 366,528 176,495 143,734 173,402 177,536 425,693 -22.08%
  QoQ % -20.14% 107.67% 22.79% -17.11% -2.33% -58.29% -
  Horiz. % 68.76% 86.10% 41.46% 33.76% 40.73% 41.71% 100.00%
PBT 22,702 23,176 10,190 25,804 38,130 -1,008 -5,487 -
  QoQ % -2.05% 127.44% -60.51% -32.33% 3,882.74% 81.63% -
  Horiz. % -413.74% -422.38% -185.71% -470.28% -694.92% 18.37% 100.00%
Tax 5,520 -1,628 8,260 1,626 -4,176 -2,512 -8,312 -
  QoQ % 439.07% -119.71% 407.79% 138.95% -66.24% 69.78% -
  Horiz. % -66.41% 19.59% -99.37% -19.57% 50.24% 30.22% 100.00%
NP 28,222 21,548 18,450 27,430 33,954 -3,520 -13,799 -
  QoQ % 30.97% 16.79% -32.74% -19.21% 1,064.60% 74.49% -
  Horiz. % -204.52% -156.16% -133.71% -198.79% -246.06% 25.51% 100.00%
NP to SH 24,838 16,108 17,677 26,222 32,324 -5,404 -10,076 -
  QoQ % 54.20% -8.88% -32.59% -18.88% 698.15% 46.37% -
  Horiz. % -246.51% -159.87% -175.44% -260.25% -320.80% 53.63% 100.00%
Tax Rate -24.32 % 7.02 % -81.06 % -6.30 % 10.95 % - % - % -
  QoQ % -446.44% 108.66% -1,186.67% -157.53% 0.00% 0.00% -
  Horiz. % -222.10% 64.11% -740.27% -57.53% 100.00% - -
Total Cost 264,500 344,980 158,045 116,304 139,448 181,056 439,492 -28.70%
  QoQ % -23.33% 118.28% 35.89% -16.60% -22.98% -58.80% -
  Horiz. % 60.18% 78.50% 35.96% 26.46% 31.73% 41.20% 100.00%
Net Worth 741,806 0 382,784 0 372,992 357,050 335,866 69.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.46% 6.31% -
  Horiz. % 220.86% 0.00% 113.97% 0.00% 111.05% 106.31% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 741,806 0 382,784 0 372,992 357,050 335,866 69.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.46% 6.31% -
  Horiz. % 220.86% 0.00% 113.97% 0.00% 111.05% 106.31% 100.00%
NOSH 833,489 959,047 981,500 954,757 956,390 964,999 907,747 -5.53%
  QoQ % -13.09% -2.29% 2.80% -0.17% -0.89% 6.31% -
  Horiz. % 91.82% 105.65% 108.12% 105.18% 105.36% 106.31% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.64 % 5.88 % 10.45 % 19.08 % 19.58 % -1.98 % -3.24 % -
  QoQ % 63.95% -43.73% -45.23% -2.55% 1,088.89% 38.89% -
  Horiz. % -297.53% -181.48% -322.53% -588.89% -604.32% 61.11% 100.00%
ROE 3.35 % - % 4.62 % - % 8.67 % -1.51 % -3.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 674.17% 49.67% -
  Horiz. % -111.67% 0.00% -154.00% 0.00% -289.00% 50.33% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.12 38.22 17.98 15.05 18.13 18.40 46.90 -17.52%
  QoQ % -8.11% 112.57% 19.47% -16.99% -1.47% -60.77% -
  Horiz. % 74.88% 81.49% 38.34% 32.09% 38.66% 39.23% 100.00%
EPS 2.98 5.08 1.86 2.76 3.36 -0.56 -1.11 -
  QoQ % -41.34% 173.12% -32.61% -17.86% 700.00% 49.55% -
  Horiz. % -268.47% -457.66% -167.57% -248.65% -302.70% 50.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8900 0.0000 0.3900 0.0000 0.3900 0.3700 0.3700 79.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.41% 0.00% -
  Horiz. % 240.54% 0.00% 105.41% 0.00% 105.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.93 49.99 24.07 19.61 23.65 24.22 58.06 -22.07%
  QoQ % -20.12% 107.69% 22.74% -17.08% -2.35% -58.28% -
  Horiz. % 68.77% 86.10% 41.46% 33.78% 40.73% 41.72% 100.00%
EPS 3.39 2.20 2.41 3.58 4.41 -0.74 -1.37 -
  QoQ % 54.09% -8.71% -32.68% -18.82% 695.95% 45.99% -
  Horiz. % -247.45% -160.58% -175.91% -261.31% -321.90% 54.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0118 0.0000 0.5221 0.0000 0.5088 0.4870 0.4581 69.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.48% 6.31% -
  Horiz. % 220.87% 0.00% 113.97% 0.00% 111.07% 106.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.5000 0.6300 0.3000 0.3100 0.3900 0.4800 0.7600 -
P/RPS 1.42 1.65 1.67 2.06 2.15 2.61 1.62 -8.40%
  QoQ % -13.94% -1.20% -18.93% -4.19% -17.62% 61.11% -
  Horiz. % 87.65% 101.85% 103.09% 127.16% 132.72% 161.11% 100.00%
P/EPS 16.78 37.51 16.66 11.29 11.54 -85.71 -68.47 -
  QoQ % -55.27% 125.15% 47.56% -2.17% 113.46% -25.18% -
  Horiz. % -24.51% -54.78% -24.33% -16.49% -16.85% 125.18% 100.00%
EY 5.96 2.67 6.00 8.86 8.67 -1.17 -1.46 -
  QoQ % 123.22% -55.50% -32.28% 2.19% 841.03% 19.86% -
  Horiz. % -408.22% -182.88% -410.96% -606.85% -593.84% 80.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.00 0.77 0.00 1.00 1.30 2.05 -57.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% -23.08% -36.59% -
  Horiz. % 27.32% 0.00% 37.56% 0.00% 48.78% 63.41% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 09/11/09 07/08/09 26/05/09 13/02/09 07/11/08 26/08/08 28/05/08 -
Price 0.4900 0.1700 0.5700 0.3100 0.3400 0.4700 0.6800 -
P/RPS 1.40 0.44 3.17 2.06 1.88 2.55 1.45 -2.31%
  QoQ % 218.18% -86.12% 53.88% 9.57% -26.27% 75.86% -
  Horiz. % 96.55% 30.34% 218.62% 142.07% 129.66% 175.86% 100.00%
P/EPS 16.44 10.12 31.65 11.29 10.06 -83.93 -61.26 -
  QoQ % 62.45% -68.03% 180.34% 12.23% 111.99% -37.01% -
  Horiz. % -26.84% -16.52% -51.67% -18.43% -16.42% 137.01% 100.00%
EY 6.08 9.88 3.16 8.86 9.94 -1.19 -1.63 -
  QoQ % -38.46% 212.66% -64.33% -10.87% 935.29% 26.99% -
  Horiz. % -373.01% -606.14% -193.87% -543.56% -609.82% 73.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.00 1.46 0.00 0.87 1.27 1.84 -55.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% -31.50% -30.98% -
  Horiz. % 29.89% 0.00% 79.35% 0.00% 47.28% 69.02% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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