Highlights

[AMPROP] QoQ Annualized Quarter Result on 2015-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -28.50%    YoY -     157.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 193,606 175,316 168,244 162,864 151,026 137,600 173,606 7.52%
  QoQ % 10.43% 4.20% 3.30% 7.84% 9.76% -20.74% -
  Horiz. % 111.52% 100.98% 96.91% 93.81% 86.99% 79.26% 100.00%
PBT 32,628 22,424 90,984 118,182 164,202 234,084 41,198 -14.36%
  QoQ % 45.50% -75.35% -23.01% -28.03% -29.85% 468.19% -
  Horiz. % 79.20% 54.43% 220.85% 286.87% 398.57% 568.19% 100.00%
Tax -7,552 -2,024 -4,139 -3,882 -4,590 -4,320 -4,501 41.07%
  QoQ % -273.12% 51.10% -6.60% 15.41% -6.25% 4.02% -
  Horiz. % 167.78% 44.97% 91.96% 86.26% 101.98% 95.98% 100.00%
NP 25,076 20,400 86,845 114,300 159,612 229,764 36,697 -22.37%
  QoQ % 22.92% -76.51% -24.02% -28.39% -30.53% 526.11% -
  Horiz. % 68.33% 55.59% 236.65% 311.47% 434.95% 626.11% 100.00%
NP to SH 12,608 17,908 79,345 104,998 146,844 227,752 35,500 -49.75%
  QoQ % -29.60% -77.43% -24.43% -28.50% -35.52% 541.55% -
  Horiz. % 35.52% 50.45% 223.51% 295.77% 413.65% 641.55% 100.00%
Tax Rate 23.15 % 9.03 % 4.55 % 3.29 % 2.80 % 1.85 % 10.93 % 64.70%
  QoQ % 156.37% 98.46% 38.30% 17.50% 51.35% -83.07% -
  Horiz. % 211.80% 82.62% 41.63% 30.10% 25.62% 16.93% 100.00%
Total Cost 168,530 154,916 81,399 48,564 -8,586 -92,164 136,909 14.82%
  QoQ % 8.79% 90.32% 67.61% 665.62% 90.68% -167.32% -
  Horiz. % 123.10% 113.15% 59.45% 35.47% -6.27% -67.32% 100.00%
Net Worth 813,039 848,273 866,546 930,616 953,838 914,548 828,725 -1.26%
  QoQ % -4.15% -2.11% -6.88% -2.43% 4.30% 10.36% -
  Horiz. % 98.11% 102.36% 104.56% 112.29% 115.10% 110.36% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 35,369 - - - 17,632 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 89.75% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 813,039 848,273 866,546 930,616 953,838 914,548 828,725 -1.26%
  QoQ % -4.15% -2.11% -6.88% -2.43% 4.30% 10.36% -
  Horiz. % 98.11% 102.36% 104.56% 112.29% 115.10% 110.36% 100.00%
NOSH 589,158 589,078 589,487 588,997 588,789 590,031 587,748 0.16%
  QoQ % 0.01% -0.07% 0.08% 0.04% -0.21% 0.39% -
  Horiz. % 100.24% 100.23% 100.30% 100.21% 100.18% 100.39% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.95 % 11.64 % 51.62 % 70.18 % 105.69 % 166.98 % 21.14 % -27.81%
  QoQ % 11.25% -77.45% -26.45% -33.60% -36.70% 689.88% -
  Horiz. % 61.26% 55.06% 244.18% 331.98% 499.95% 789.88% 100.00%
ROE 1.55 % 2.11 % 9.16 % 11.28 % 15.40 % 24.90 % 4.28 % -49.10%
  QoQ % -26.54% -76.97% -18.79% -26.75% -38.15% 481.78% -
  Horiz. % 36.21% 49.30% 214.02% 263.55% 359.81% 581.78% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.86 29.76 28.54 27.65 25.65 23.32 29.54 7.34%
  QoQ % 10.42% 4.27% 3.22% 7.80% 9.99% -21.06% -
  Horiz. % 111.24% 100.74% 96.61% 93.60% 86.83% 78.94% 100.00%
EPS 2.14 3.04 13.46 17.83 24.94 38.60 6.04 -49.83%
  QoQ % -29.61% -77.41% -24.51% -28.51% -35.39% 539.07% -
  Horiz. % 35.43% 50.33% 222.85% 295.20% 412.91% 639.07% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3800 1.4400 1.4700 1.5800 1.6200 1.5500 1.4100 -1.42%
  QoQ % -4.17% -2.04% -6.96% -2.47% 4.52% 9.93% -
  Horiz. % 97.87% 102.13% 104.26% 112.06% 114.89% 109.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.41 23.91 22.95 22.21 20.60 18.77 23.68 7.52%
  QoQ % 10.46% 4.18% 3.33% 7.82% 9.75% -20.73% -
  Horiz. % 111.53% 100.97% 96.92% 93.79% 86.99% 79.27% 100.00%
EPS 1.72 2.44 10.82 14.32 20.03 31.07 4.84 -49.73%
  QoQ % -29.51% -77.45% -24.44% -28.51% -35.53% 541.94% -
  Horiz. % 35.54% 50.41% 223.55% 295.87% 413.84% 641.94% 100.00%
DPS 0.00 0.00 4.82 0.00 0.00 0.00 2.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1090 1.1570 1.1820 1.2694 1.3010 1.2474 1.1304 -1.26%
  QoQ % -4.15% -2.12% -6.89% -2.43% 4.30% 10.35% -
  Horiz. % 98.11% 102.35% 104.56% 112.30% 115.09% 110.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.8050 0.8550 0.8950 0.8950 0.9150 0.8650 0.8800 -
P/RPS 2.45 2.87 3.14 3.24 3.57 3.71 2.98 -12.21%
  QoQ % -14.63% -8.60% -3.09% -9.24% -3.77% 24.50% -
  Horiz. % 82.21% 96.31% 105.37% 108.72% 119.80% 124.50% 100.00%
P/EPS 37.62 28.13 6.65 5.02 3.67 2.24 14.57 87.88%
  QoQ % 33.74% 323.01% 32.47% 36.78% 63.84% -84.63% -
  Horiz. % 258.20% 193.07% 45.64% 34.45% 25.19% 15.37% 100.00%
EY 2.66 3.56 15.04 19.92 27.26 44.62 6.86 -46.73%
  QoQ % -25.28% -76.33% -24.50% -26.93% -38.91% 550.44% -
  Horiz. % 38.78% 51.90% 219.24% 290.38% 397.38% 650.44% 100.00%
DY 0.00 0.00 6.70 0.00 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 196.48% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.59 0.61 0.57 0.56 0.56 0.62 -4.34%
  QoQ % -1.69% -3.28% 7.02% 1.79% 0.00% -9.68% -
  Horiz. % 93.55% 95.16% 98.39% 91.94% 90.32% 90.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/11/16 19/08/16 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 -
Price 0.7850 0.9450 0.8800 0.8450 0.9100 0.7750 0.9850 -
P/RPS 2.39 3.18 3.08 3.06 3.55 3.32 3.33 -19.79%
  QoQ % -24.84% 3.25% 0.65% -13.80% 6.93% -0.30% -
  Horiz. % 71.77% 95.50% 92.49% 91.89% 106.61% 99.70% 100.00%
P/EPS 36.68 31.09 6.54 4.74 3.65 2.01 16.31 71.40%
  QoQ % 17.98% 375.38% 37.97% 29.86% 81.59% -87.68% -
  Horiz. % 224.89% 190.62% 40.10% 29.06% 22.38% 12.32% 100.00%
EY 2.73 3.22 15.30 21.10 27.41 49.81 6.13 -41.60%
  QoQ % -15.22% -78.95% -27.49% -23.02% -44.97% 712.56% -
  Horiz. % 44.54% 52.53% 249.59% 344.21% 447.15% 812.56% 100.00%
DY 0.00 0.00 6.82 0.00 0.00 0.00 3.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 223.61% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.66 0.60 0.53 0.56 0.50 0.70 -12.77%
  QoQ % -13.64% 10.00% 13.21% -5.36% 12.00% -28.57% -
  Horiz. % 81.43% 94.29% 85.71% 75.71% 80.00% 71.43% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS