Highlights

[AMPROP] QoQ Annualized Quarter Result on 2013-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     44.22%    YoY -     -5.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 154,842 112,880 130,140 174,048 115,960 119,216 118,212 19.66%
  QoQ % 37.17% -13.26% -25.23% 50.09% -2.73% 0.85% -
  Horiz. % 130.99% 95.49% 110.09% 147.23% 98.09% 100.85% 100.00%
PBT 22,597 26,572 46,720 95,907 66,298 72,330 84,112 -58.26%
  QoQ % -14.96% -43.12% -51.29% 44.66% -8.34% -14.01% -
  Horiz. % 26.87% 31.59% 55.54% 114.02% 78.82% 85.99% 100.00%
Tax 26,269 1,200 -1,904 785 720 -1,676 -888 -
  QoQ % 2,089.11% 163.03% -342.55% 9.03% 142.96% -88.74% -
  Horiz. % -2,958.26% -135.14% 214.41% -88.40% -81.08% 188.74% 100.00%
NP 48,866 27,772 44,816 96,692 67,018 70,654 83,224 -29.81%
  QoQ % 75.96% -38.03% -53.65% 44.28% -5.15% -15.10% -
  Horiz. % 58.72% 33.37% 53.85% 116.18% 80.53% 84.90% 100.00%
NP to SH 48,654 28,010 44,924 96,796 67,116 69,956 83,012 -29.90%
  QoQ % 73.70% -37.65% -53.59% 44.22% -4.06% -15.73% -
  Horiz. % 58.61% 33.74% 54.12% 116.60% 80.85% 84.27% 100.00%
Tax Rate -116.25 % -4.52 % 4.08 % -0.82 % -1.09 % 2.32 % 1.06 % -
  QoQ % -2,471.90% -210.78% 597.56% 24.77% -146.98% 118.87% -
  Horiz. % -10,966.98% -426.42% 384.91% -77.36% -102.83% 218.87% 100.00%
Total Cost 105,976 85,108 85,324 77,356 48,941 48,562 34,988 108.92%
  QoQ % 24.52% -0.25% 10.30% 58.06% 0.78% 38.80% -
  Horiz. % 302.89% 243.25% 243.87% 221.09% 139.88% 138.80% 100.00%
Net Worth 801,303 778,055 748,733 733,563 699,443 682,357 682,211 11.29%
  QoQ % 2.99% 3.92% 2.07% 4.88% 2.50% 0.02% -
  Horiz. % 117.46% 114.05% 109.75% 107.53% 102.53% 100.02% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 17,192 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 17.76 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 801,303 778,055 748,733 733,563 699,443 682,357 682,211 11.29%
  QoQ % 2.99% 3.92% 2.07% 4.88% 2.50% 0.02% -
  Horiz. % 117.46% 114.05% 109.75% 107.53% 102.53% 100.02% 100.00%
NOSH 576,477 576,337 575,948 573,096 573,314 573,409 573,287 0.37%
  QoQ % 0.02% 0.07% 0.50% -0.04% -0.02% 0.02% -
  Horiz. % 100.56% 100.53% 100.46% 99.97% 100.00% 100.02% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 31.56 % 24.60 % 34.44 % 55.55 % 57.79 % 59.27 % 70.40 % -41.34%
  QoQ % 28.29% -28.57% -38.00% -3.88% -2.50% -15.81% -
  Horiz. % 44.83% 34.94% 48.92% 78.91% 82.09% 84.19% 100.00%
ROE 6.07 % 3.60 % 6.00 % 13.20 % 9.60 % 10.25 % 12.17 % -37.03%
  QoQ % 68.61% -40.00% -54.55% 37.50% -6.34% -15.78% -
  Horiz. % 49.88% 29.58% 49.30% 108.46% 78.88% 84.22% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.86 19.59 22.60 30.37 20.23 20.79 20.62 19.22%
  QoQ % 37.11% -13.32% -25.58% 50.12% -2.69% 0.82% -
  Horiz. % 130.26% 95.00% 109.60% 147.28% 98.11% 100.82% 100.00%
EPS 8.44 4.86 7.80 16.89 11.71 12.20 14.48 -30.15%
  QoQ % 73.66% -37.69% -53.82% 44.24% -4.02% -15.75% -
  Horiz. % 58.29% 33.56% 53.87% 116.64% 80.87% 84.25% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3900 1.3500 1.3000 1.2800 1.2200 1.1900 1.1900 10.88%
  QoQ % 2.96% 3.85% 1.56% 4.92% 2.52% 0.00% -
  Horiz. % 116.81% 113.45% 109.24% 107.56% 102.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.12 15.40 17.75 23.74 15.82 16.26 16.12 19.68%
  QoQ % 37.14% -13.24% -25.23% 50.06% -2.71% 0.87% -
  Horiz. % 131.02% 95.53% 110.11% 147.27% 98.14% 100.87% 100.00%
EPS 6.64 3.82 6.13 13.20 9.15 9.54 11.32 -29.86%
  QoQ % 73.82% -37.68% -53.56% 44.26% -4.09% -15.72% -
  Horiz. % 58.66% 33.75% 54.15% 116.61% 80.83% 84.28% 100.00%
DPS 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0930 1.0613 1.0213 1.0006 0.9540 0.9307 0.9305 11.29%
  QoQ % 2.99% 3.92% 2.07% 4.88% 2.50% 0.02% -
  Horiz. % 117.46% 114.06% 109.76% 107.53% 102.53% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8700 0.7850 0.7650 0.6550 0.5000 0.4800 0.4700 -
P/RPS 3.24 4.01 3.39 2.16 2.47 2.31 2.28 26.32%
  QoQ % -19.20% 18.29% 56.94% -12.55% 6.93% 1.32% -
  Horiz. % 142.11% 175.88% 148.68% 94.74% 108.33% 101.32% 100.00%
P/EPS 10.31 16.15 9.81 3.88 4.27 3.93 3.25 115.45%
  QoQ % -36.16% 64.63% 152.84% -9.13% 8.65% 20.92% -
  Horiz. % 317.23% 496.92% 301.85% 119.38% 131.38% 120.92% 100.00%
EY 9.70 6.19 10.20 25.79 23.41 25.42 30.81 -53.62%
  QoQ % 56.70% -39.31% -60.45% 10.17% -7.91% -17.49% -
  Horiz. % 31.48% 20.09% 33.11% 83.71% 75.98% 82.51% 100.00%
DY 0.00 0.00 0.00 4.58 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.63 0.58 0.59 0.51 0.41 0.40 0.39 37.55%
  QoQ % 8.62% -1.69% 15.69% 24.39% 2.50% 2.56% -
  Horiz. % 161.54% 148.72% 151.28% 130.77% 105.13% 102.56% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 -
Price 0.8700 0.8550 0.8250 0.7400 0.6050 0.5000 0.5000 -
P/RPS 3.24 4.37 3.65 2.44 2.99 2.40 2.42 21.41%
  QoQ % -25.86% 19.73% 49.59% -18.39% 24.58% -0.83% -
  Horiz. % 133.88% 180.58% 150.83% 100.83% 123.55% 99.17% 100.00%
P/EPS 10.31 17.59 10.58 4.38 5.17 4.10 3.45 107.06%
  QoQ % -41.39% 66.26% 141.55% -15.28% 26.10% 18.84% -
  Horiz. % 298.84% 509.86% 306.67% 126.96% 149.86% 118.84% 100.00%
EY 9.70 5.68 9.45 22.82 19.35 24.40 28.96 -51.67%
  QoQ % 70.77% -39.89% -58.59% 17.93% -20.70% -15.75% -
  Horiz. % 33.49% 19.61% 32.63% 78.80% 66.82% 84.25% 100.00%
DY 0.00 0.00 0.00 4.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.63 0.63 0.63 0.58 0.50 0.42 0.42 30.94%
  QoQ % 0.00% 0.00% 8.62% 16.00% 19.05% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 138.10% 119.05% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.06 
 MINETEC 0.155+0.015 

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