Highlights

[AMPROP] QoQ Annualized Quarter Result on 2014-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     252.08%    YoY -     76.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 166,332 170,220 162,856 170,194 154,842 112,880 130,140 17.72%
  QoQ % -2.28% 4.52% -4.31% 9.91% 37.17% -13.26% -
  Horiz. % 127.81% 130.80% 125.14% 130.78% 118.98% 86.74% 100.00%
PBT 45,410 54,338 74,060 153,730 22,597 26,572 46,720 -1.87%
  QoQ % -16.43% -26.63% -51.82% 580.30% -14.96% -43.12% -
  Horiz. % 97.20% 116.31% 158.52% 329.05% 48.37% 56.88% 100.00%
Tax -4,000 -3,892 -3,392 18,143 26,269 1,200 -1,904 63.81%
  QoQ % -2.77% -14.74% -118.70% -30.93% 2,089.11% 163.03% -
  Horiz. % 210.08% 204.41% 178.15% -952.89% -1,379.69% -63.03% 100.00%
NP 41,410 50,446 70,668 171,873 48,866 27,772 44,816 -5.12%
  QoQ % -17.91% -28.62% -58.88% 251.72% 75.96% -38.03% -
  Horiz. % 92.40% 112.56% 157.68% 383.51% 109.04% 61.97% 100.00%
NP to SH 40,777 49,404 70,672 171,302 48,654 28,010 44,924 -6.24%
  QoQ % -17.46% -30.09% -58.74% 252.08% 73.70% -37.65% -
  Horiz. % 90.77% 109.97% 157.31% 381.32% 108.30% 62.35% 100.00%
Tax Rate 8.81 % 7.16 % 4.58 % -11.80 % -116.25 % -4.52 % 4.08 % 66.83%
  QoQ % 23.04% 56.33% 138.81% 89.85% -2,471.90% -210.78% -
  Horiz. % 215.93% 175.49% 112.25% -289.22% -2,849.26% -110.78% 100.00%
Total Cost 124,921 119,774 92,188 -1,679 105,976 85,108 85,324 28.85%
  QoQ % 4.30% 29.92% 5,590.65% -101.58% 24.52% -0.25% -
  Horiz. % 146.41% 140.38% 108.04% -1.97% 124.20% 99.75% 100.00%
Net Worth 937,410 943,802 955,809 934,689 801,303 778,055 748,733 16.12%
  QoQ % -0.68% -1.26% 2.26% 16.65% 2.99% 3.92% -
  Horiz. % 125.20% 126.05% 127.66% 124.84% 107.02% 103.92% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 937,410 943,802 955,809 934,689 801,303 778,055 748,733 16.12%
  QoQ % -0.68% -1.26% 2.26% 16.65% 2.99% 3.92% -
  Horiz. % 125.20% 126.05% 127.66% 124.84% 107.02% 103.92% 100.00%
NOSH 585,881 582,594 579,278 576,968 576,477 576,337 575,948 1.14%
  QoQ % 0.56% 0.57% 0.40% 0.09% 0.02% 0.07% -
  Horiz. % 101.72% 101.15% 100.58% 100.18% 100.09% 100.07% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 24.90 % 29.64 % 43.39 % 100.99 % 31.56 % 24.60 % 34.44 % -19.40%
  QoQ % -15.99% -31.69% -57.04% 219.99% 28.29% -28.57% -
  Horiz. % 72.30% 86.06% 125.99% 293.23% 91.64% 71.43% 100.00%
ROE 4.35 % 5.23 % 7.39 % 18.33 % 6.07 % 3.60 % 6.00 % -19.25%
  QoQ % -16.83% -29.23% -59.68% 201.98% 68.61% -40.00% -
  Horiz. % 72.50% 87.17% 123.17% 305.50% 101.17% 60.00% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.39 29.22 28.11 29.50 26.86 19.59 22.60 16.37%
  QoQ % -2.84% 3.95% -4.71% 9.83% 37.11% -13.32% -
  Horiz. % 125.62% 129.29% 124.38% 130.53% 118.85% 86.68% 100.00%
EPS 6.96 8.48 12.20 29.69 8.44 4.86 7.80 -7.30%
  QoQ % -17.92% -30.49% -58.91% 251.78% 73.66% -37.69% -
  Horiz. % 89.23% 108.72% 156.41% 380.64% 108.21% 62.31% 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 1.6000 1.6200 1.6500 1.6200 1.3900 1.3500 1.3000 14.80%
  QoQ % -1.23% -1.82% 1.85% 16.55% 2.96% 3.85% -
  Horiz. % 123.08% 124.62% 126.92% 124.62% 106.92% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,181
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.69 23.22 22.21 23.21 21.12 15.40 17.75 17.73%
  QoQ % -2.28% 4.55% -4.31% 9.90% 37.14% -13.24% -
  Horiz. % 127.83% 130.82% 125.13% 130.76% 118.99% 86.76% 100.00%
EPS 5.56 6.74 9.64 23.36 6.64 3.82 6.13 -6.28%
  QoQ % -17.51% -30.08% -58.73% 251.81% 73.82% -37.68% -
  Horiz. % 90.70% 109.95% 157.26% 381.08% 108.32% 62.32% 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 1.2786 1.2873 1.3036 1.2748 1.0929 1.0612 1.0212 16.12%
  QoQ % -0.68% -1.25% 2.26% 16.64% 2.99% 3.92% -
  Horiz. % 125.21% 126.06% 127.65% 124.83% 107.02% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.7500 0.9700 1.2000 0.8600 0.8700 0.7850 0.7650 -
P/RPS 2.64 3.32 4.27 2.92 3.24 4.01 3.39 -15.32%
  QoQ % -20.48% -22.25% 46.23% -9.88% -19.20% 18.29% -
  Horiz. % 77.88% 97.94% 125.96% 86.14% 95.58% 118.29% 100.00%
P/EPS 10.78 11.44 9.84 2.90 10.31 16.15 9.81 6.47%
  QoQ % -5.77% 16.26% 239.31% -71.87% -36.16% 64.63% -
  Horiz. % 109.89% 116.62% 100.31% 29.56% 105.10% 164.63% 100.00%
EY 9.28 8.74 10.17 34.52 9.70 6.19 10.20 -6.09%
  QoQ % 6.18% -14.06% -70.54% 255.88% 56.70% -39.31% -
  Horiz. % 90.98% 85.69% 99.71% 338.43% 95.10% 60.69% 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 0.47 0.60 0.73 0.53 0.63 0.58 0.59 -14.03%
  QoQ % -21.67% -17.81% 37.74% -15.87% 8.62% -1.69% -
  Horiz. % 79.66% 101.69% 123.73% 89.83% 106.78% 98.31% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 -
Price 0.7950 0.8800 1.2300 0.9550 0.8700 0.8550 0.8250 -
P/RPS 2.80 3.01 4.38 3.24 3.24 4.37 3.65 -16.16%
  QoQ % -6.98% -31.28% 35.19% 0.00% -25.86% 19.73% -
  Horiz. % 76.71% 82.47% 120.00% 88.77% 88.77% 119.73% 100.00%
P/EPS 11.42 10.38 10.08 3.22 10.31 17.59 10.58 5.21%
  QoQ % 10.02% 2.98% 213.04% -68.77% -41.39% 66.26% -
  Horiz. % 107.94% 98.11% 95.27% 30.43% 97.45% 166.26% 100.00%
EY 8.75 9.64 9.92 31.09 9.70 5.68 9.45 -4.99%
  QoQ % -9.23% -2.82% -68.09% 220.52% 70.77% -39.89% -
  Horiz. % 92.59% 102.01% 104.97% 328.99% 102.65% 60.11% 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 0.50 0.54 0.75 0.59 0.63 0.63 0.63 -14.24%
  QoQ % -7.41% -28.00% 27.12% -6.35% 0.00% 0.00% -
  Horiz. % 79.37% 85.71% 119.05% 93.65% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
8. China’s Sinovac shot found highly effective in real world study Good Articles to Share
PARTNERS & BROKERS