Highlights

[AMPROP] QoQ Annualized Quarter Result on 2014-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 05-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -17.46%    YoY -     -16.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 151,026 137,600 173,606 166,332 170,220 162,856 170,194 -7.65%
  QoQ % 9.76% -20.74% 4.37% -2.28% 4.52% -4.31% -
  Horiz. % 88.74% 80.85% 102.00% 97.73% 100.02% 95.69% 100.00%
PBT 164,202 234,084 41,198 45,410 54,338 74,060 153,730 4.49%
  QoQ % -29.85% 468.19% -9.28% -16.43% -26.63% -51.82% -
  Horiz. % 106.81% 152.27% 26.80% 29.54% 35.35% 48.18% 100.00%
Tax -4,590 -4,320 -4,501 -4,000 -3,892 -3,392 18,143 -
  QoQ % -6.25% 4.02% -12.52% -2.77% -14.74% -118.70% -
  Horiz. % -25.30% -23.81% -24.81% -22.05% -21.45% -18.70% 100.00%
NP 159,612 229,764 36,697 41,410 50,446 70,668 171,873 -4.81%
  QoQ % -30.53% 526.11% -11.38% -17.91% -28.62% -58.88% -
  Horiz. % 92.87% 133.68% 21.35% 24.09% 29.35% 41.12% 100.00%
NP to SH 146,844 227,752 35,500 40,777 49,404 70,672 171,302 -9.75%
  QoQ % -35.52% 541.55% -12.94% -17.46% -30.09% -58.74% -
  Horiz. % 85.72% 132.95% 20.72% 23.80% 28.84% 41.26% 100.00%
Tax Rate 2.80 % 1.85 % 10.93 % 8.81 % 7.16 % 4.58 % -11.80 % -
  QoQ % 51.35% -83.07% 24.06% 23.04% 56.33% 138.81% -
  Horiz. % -23.73% -15.68% -92.63% -74.66% -60.68% -38.81% 100.00%
Total Cost -8,586 -92,164 136,909 124,921 119,774 92,188 -1,679 196.53%
  QoQ % 90.68% -167.32% 9.60% 4.30% 29.92% 5,590.65% -
  Horiz. % 511.38% 5,489.22% -8,154.20% -7,440.22% -7,133.65% -5,490.65% 100.00%
Net Worth 953,838 914,548 828,725 937,410 943,802 955,809 934,689 1.36%
  QoQ % 4.30% 10.36% -11.59% -0.68% -1.26% 2.26% -
  Horiz. % 102.05% 97.85% 88.66% 100.29% 100.98% 102.26% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 17,632 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 49.67 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 953,838 914,548 828,725 937,410 943,802 955,809 934,689 1.36%
  QoQ % 4.30% 10.36% -11.59% -0.68% -1.26% 2.26% -
  Horiz. % 102.05% 97.85% 88.66% 100.29% 100.98% 102.26% 100.00%
NOSH 588,789 590,031 587,748 585,881 582,594 579,278 576,968 1.36%
  QoQ % -0.21% 0.39% 0.32% 0.56% 0.57% 0.40% -
  Horiz. % 102.05% 102.26% 101.87% 101.54% 100.98% 100.40% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 105.69 % 166.98 % 21.14 % 24.90 % 29.64 % 43.39 % 100.99 % 3.08%
  QoQ % -36.70% 689.88% -15.10% -15.99% -31.69% -57.04% -
  Horiz. % 104.65% 165.34% 20.93% 24.66% 29.35% 42.96% 100.00%
ROE 15.40 % 24.90 % 4.28 % 4.35 % 5.23 % 7.39 % 18.33 % -10.95%
  QoQ % -38.15% 481.78% -1.61% -16.83% -29.23% -59.68% -
  Horiz. % 84.02% 135.84% 23.35% 23.73% 28.53% 40.32% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.65 23.32 29.54 28.39 29.22 28.11 29.50 -8.89%
  QoQ % 9.99% -21.06% 4.05% -2.84% 3.95% -4.71% -
  Horiz. % 86.95% 79.05% 100.14% 96.24% 99.05% 95.29% 100.00%
EPS 24.94 38.60 6.04 6.96 8.48 12.20 29.69 -10.96%
  QoQ % -35.39% 539.07% -13.22% -17.92% -30.49% -58.91% -
  Horiz. % 84.00% 130.01% 20.34% 23.44% 28.56% 41.09% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6200 1.5500 1.4100 1.6000 1.6200 1.6500 1.6200 -
  QoQ % 4.52% 9.93% -11.88% -1.23% -1.82% 1.85% -
  Horiz. % 100.00% 95.68% 87.04% 98.77% 100.00% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.60 18.77 23.68 22.69 23.22 22.21 23.21 -7.64%
  QoQ % 9.75% -20.73% 4.36% -2.28% 4.55% -4.31% -
  Horiz. % 88.75% 80.87% 102.02% 97.76% 100.04% 95.69% 100.00%
EPS 20.03 31.07 4.84 5.56 6.74 9.64 23.37 -9.76%
  QoQ % -35.53% 541.94% -12.95% -17.51% -30.08% -58.75% -
  Horiz. % 85.71% 132.95% 20.71% 23.79% 28.84% 41.25% 100.00%
DPS 0.00 0.00 2.41 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3010 1.2474 1.1304 1.2786 1.2874 1.3037 1.2749 1.36%
  QoQ % 4.30% 10.35% -11.59% -0.68% -1.25% 2.26% -
  Horiz. % 102.05% 97.84% 88.67% 100.29% 100.98% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.9150 0.8650 0.8800 0.7500 0.9700 1.2000 0.8600 -
P/RPS 3.57 3.71 2.98 2.64 3.32 4.27 2.92 14.32%
  QoQ % -3.77% 24.50% 12.88% -20.48% -22.25% 46.23% -
  Horiz. % 122.26% 127.05% 102.05% 90.41% 113.70% 146.23% 100.00%
P/EPS 3.67 2.24 14.57 10.78 11.44 9.84 2.90 16.98%
  QoQ % 63.84% -84.63% 35.16% -5.77% 16.26% 239.31% -
  Horiz. % 126.55% 77.24% 502.41% 371.72% 394.48% 339.31% 100.00%
EY 27.26 44.62 6.86 9.28 8.74 10.17 34.52 -14.55%
  QoQ % -38.91% 550.44% -26.08% 6.18% -14.06% -70.54% -
  Horiz. % 78.97% 129.26% 19.87% 26.88% 25.32% 29.46% 100.00%
DY 0.00 0.00 3.41 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.56 0.56 0.62 0.47 0.60 0.73 0.53 3.74%
  QoQ % 0.00% -9.68% 31.91% -21.67% -17.81% 37.74% -
  Horiz. % 105.66% 105.66% 116.98% 88.68% 113.21% 137.74% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 22/05/14 -
Price 0.9100 0.7750 0.9850 0.7950 0.8800 1.2300 0.9550 -
P/RPS 3.55 3.32 3.33 2.80 3.01 4.38 3.24 6.28%
  QoQ % 6.93% -0.30% 18.93% -6.98% -31.28% 35.19% -
  Horiz. % 109.57% 102.47% 102.78% 86.42% 92.90% 135.19% 100.00%
P/EPS 3.65 2.01 16.31 11.42 10.38 10.08 3.22 8.71%
  QoQ % 81.59% -87.68% 42.82% 10.02% 2.98% 213.04% -
  Horiz. % 113.35% 62.42% 506.52% 354.66% 322.36% 313.04% 100.00%
EY 27.41 49.81 6.13 8.75 9.64 9.92 31.09 -8.05%
  QoQ % -44.97% 712.56% -29.94% -9.23% -2.82% -68.09% -
  Horiz. % 88.16% 160.21% 19.72% 28.14% 31.01% 31.91% 100.00%
DY 0.00 0.00 3.05 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.56 0.50 0.70 0.50 0.54 0.75 0.59 -3.42%
  QoQ % 12.00% -28.57% 40.00% -7.41% -28.00% 27.12% -
  Horiz. % 94.92% 84.75% 118.64% 84.75% 91.53% 127.12% 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
 
 

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. A NOD FROM DELOITTE – ANOTHER INCOMING HIGH GROWTH COUNTER! Advanced Fundamental Sharings
5. Rubber Glove Exports Malaysia Statistics Trying to Make Sense Bursa Investments
6. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
7. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 9 – ALCOM GROUP BERHAD/2674 SEE_Research
8. 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
PARTNERS & BROKERS