Highlights

[AMPROP] QoQ Annualized Quarter Result on 2015-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -12.94%    YoY -     -79.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 162,864 151,026 137,600 173,606 166,332 170,220 162,856 0.00%
  QoQ % 7.84% 9.76% -20.74% 4.37% -2.28% 4.52% -
  Horiz. % 100.00% 92.74% 84.49% 106.60% 102.13% 104.52% 100.00%
PBT 118,182 164,202 234,084 41,198 45,410 54,338 74,060 36.44%
  QoQ % -28.03% -29.85% 468.19% -9.28% -16.43% -26.63% -
  Horiz. % 159.58% 221.71% 316.07% 55.63% 61.32% 73.37% 100.00%
Tax -3,882 -4,590 -4,320 -4,501 -4,000 -3,892 -3,392 9.40%
  QoQ % 15.41% -6.25% 4.02% -12.52% -2.77% -14.74% -
  Horiz. % 114.47% 135.32% 127.36% 132.69% 117.92% 114.74% 100.00%
NP 114,300 159,612 229,764 36,697 41,410 50,446 70,668 37.67%
  QoQ % -28.39% -30.53% 526.11% -11.38% -17.91% -28.62% -
  Horiz. % 161.74% 225.86% 325.13% 51.93% 58.60% 71.38% 100.00%
NP to SH 104,998 146,844 227,752 35,500 40,777 49,404 70,672 30.11%
  QoQ % -28.50% -35.52% 541.55% -12.94% -17.46% -30.09% -
  Horiz. % 148.57% 207.78% 322.27% 50.23% 57.70% 69.91% 100.00%
Tax Rate 3.29 % 2.80 % 1.85 % 10.93 % 8.81 % 7.16 % 4.58 % -19.74%
  QoQ % 17.50% 51.35% -83.07% 24.06% 23.04% 56.33% -
  Horiz. % 71.83% 61.14% 40.39% 238.65% 192.36% 156.33% 100.00%
Total Cost 48,564 -8,586 -92,164 136,909 124,921 119,774 92,188 -34.70%
  QoQ % 665.62% 90.68% -167.32% 9.60% 4.30% 29.92% -
  Horiz. % 52.68% -9.31% -99.97% 148.51% 135.51% 129.92% 100.00%
Net Worth 930,616 953,838 914,548 828,725 937,410 943,802 955,809 -1.76%
  QoQ % -2.43% 4.30% 10.36% -11.59% -0.68% -1.26% -
  Horiz. % 97.36% 99.79% 95.68% 86.70% 98.07% 98.74% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 17,632 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 930,616 953,838 914,548 828,725 937,410 943,802 955,809 -1.76%
  QoQ % -2.43% 4.30% 10.36% -11.59% -0.68% -1.26% -
  Horiz. % 97.36% 99.79% 95.68% 86.70% 98.07% 98.74% 100.00%
NOSH 588,997 588,789 590,031 587,748 585,881 582,594 579,278 1.11%
  QoQ % 0.04% -0.21% 0.39% 0.32% 0.56% 0.57% -
  Horiz. % 101.68% 101.64% 101.86% 101.46% 101.14% 100.57% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 70.18 % 105.69 % 166.98 % 21.14 % 24.90 % 29.64 % 43.39 % 37.67%
  QoQ % -33.60% -36.70% 689.88% -15.10% -15.99% -31.69% -
  Horiz. % 161.74% 243.58% 384.84% 48.72% 57.39% 68.31% 100.00%
ROE 11.28 % 15.40 % 24.90 % 4.28 % 4.35 % 5.23 % 7.39 % 32.47%
  QoQ % -26.75% -38.15% 481.78% -1.61% -16.83% -29.23% -
  Horiz. % 152.64% 208.39% 336.94% 57.92% 58.86% 70.77% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.65 25.65 23.32 29.54 28.39 29.22 28.11 -1.09%
  QoQ % 7.80% 9.99% -21.06% 4.05% -2.84% 3.95% -
  Horiz. % 98.36% 91.25% 82.96% 105.09% 101.00% 103.95% 100.00%
EPS 17.83 24.94 38.60 6.04 6.96 8.48 12.20 28.69%
  QoQ % -28.51% -35.39% 539.07% -13.22% -17.92% -30.49% -
  Horiz. % 146.15% 204.43% 316.39% 49.51% 57.05% 69.51% 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 1.5800 1.6200 1.5500 1.4100 1.6000 1.6200 1.6500 -2.84%
  QoQ % -2.47% 4.52% 9.93% -11.88% -1.23% -1.82% -
  Horiz. % 95.76% 98.18% 93.94% 85.45% 96.97% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.21 20.60 18.77 23.68 22.69 23.22 22.21 -
  QoQ % 7.82% 9.75% -20.73% 4.36% -2.28% 4.55% -
  Horiz. % 100.00% 92.75% 84.51% 106.62% 102.16% 104.55% 100.00%
EPS 14.32 20.03 31.07 4.84 5.56 6.74 9.64 30.10%
  QoQ % -28.51% -35.53% 541.94% -12.95% -17.51% -30.08% -
  Horiz. % 148.55% 207.78% 322.30% 50.21% 57.68% 69.92% 100.00%
DPS 0.00 0.00 0.00 2.41 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 1.2694 1.3010 1.2475 1.1304 1.2786 1.2874 1.3037 -1.76%
  QoQ % -2.43% 4.29% 10.36% -11.59% -0.68% -1.25% -
  Horiz. % 97.37% 99.79% 95.69% 86.71% 98.07% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8950 0.9150 0.8650 0.8800 0.7500 0.9700 1.2000 -
P/RPS 3.24 3.57 3.71 2.98 2.64 3.32 4.27 -16.77%
  QoQ % -9.24% -3.77% 24.50% 12.88% -20.48% -22.25% -
  Horiz. % 75.88% 83.61% 86.89% 69.79% 61.83% 77.75% 100.00%
P/EPS 5.02 3.67 2.24 14.57 10.78 11.44 9.84 -36.07%
  QoQ % 36.78% 63.84% -84.63% 35.16% -5.77% 16.26% -
  Horiz. % 51.02% 37.30% 22.76% 148.07% 109.55% 116.26% 100.00%
EY 19.92 27.26 44.62 6.86 9.28 8.74 10.17 56.36%
  QoQ % -26.93% -38.91% 550.44% -26.08% 6.18% -14.06% -
  Horiz. % 195.87% 268.04% 438.74% 67.45% 91.25% 85.94% 100.00%
DY 0.00 0.00 0.00 3.41 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 0.57 0.56 0.56 0.62 0.47 0.60 0.73 -15.17%
  QoQ % 1.79% 0.00% -9.68% 31.91% -21.67% -17.81% -
  Horiz. % 78.08% 76.71% 76.71% 84.93% 64.38% 82.19% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 -
Price 0.8450 0.9100 0.7750 0.9850 0.7950 0.8800 1.2300 -
P/RPS 3.06 3.55 3.32 3.33 2.80 3.01 4.38 -21.21%
  QoQ % -13.80% 6.93% -0.30% 18.93% -6.98% -31.28% -
  Horiz. % 69.86% 81.05% 75.80% 76.03% 63.93% 68.72% 100.00%
P/EPS 4.74 3.65 2.01 16.31 11.42 10.38 10.08 -39.45%
  QoQ % 29.86% 81.59% -87.68% 42.82% 10.02% 2.98% -
  Horiz. % 47.02% 36.21% 19.94% 161.81% 113.29% 102.98% 100.00%
EY 21.10 27.41 49.81 6.13 8.75 9.64 9.92 65.16%
  QoQ % -23.02% -44.97% 712.56% -29.94% -9.23% -2.82% -
  Horiz. % 212.70% 276.31% 502.12% 61.79% 88.21% 97.18% 100.00%
DY 0.00 0.00 0.00 3.05 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 0.53 0.56 0.50 0.70 0.50 0.54 0.75 -20.61%
  QoQ % -5.36% 12.00% -28.57% 40.00% -7.41% -28.00% -
  Horiz. % 70.67% 74.67% 66.67% 93.33% 66.67% 72.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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