Highlights

[AMPROP] QoQ Annualized Quarter Result on 2016-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 24-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -24.43%    YoY -     123.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 188,434 193,606 175,316 168,244 162,864 151,026 137,600 23.20%
  QoQ % -2.67% 10.43% 4.20% 3.30% 7.84% 9.76% -
  Horiz. % 136.94% 140.70% 127.41% 122.27% 118.36% 109.76% 100.00%
PBT 36,338 32,628 22,424 90,984 118,182 164,202 234,084 -70.95%
  QoQ % 11.37% 45.50% -75.35% -23.01% -28.03% -29.85% -
  Horiz. % 15.52% 13.94% 9.58% 38.87% 50.49% 70.15% 100.00%
Tax -13,765 -7,552 -2,024 -4,139 -3,882 -4,590 -4,320 115.78%
  QoQ % -82.27% -273.12% 51.10% -6.60% 15.41% -6.25% -
  Horiz. % 318.64% 174.81% 46.85% 95.81% 89.88% 106.25% 100.00%
NP 22,573 25,076 20,400 86,845 114,300 159,612 229,764 -78.56%
  QoQ % -9.98% 22.92% -76.51% -24.02% -28.39% -30.53% -
  Horiz. % 9.82% 10.91% 8.88% 37.80% 49.75% 69.47% 100.00%
NP to SH 13,753 12,608 17,908 79,345 104,998 146,844 227,752 -84.48%
  QoQ % 9.08% -29.60% -77.43% -24.43% -28.50% -35.52% -
  Horiz. % 6.04% 5.54% 7.86% 34.84% 46.10% 64.48% 100.00%
Tax Rate 37.88 % 23.15 % 9.03 % 4.55 % 3.29 % 2.80 % 1.85 % 641.63%
  QoQ % 63.63% 156.37% 98.46% 38.30% 17.50% 51.35% -
  Horiz. % 2,047.57% 1,251.35% 488.11% 245.95% 177.84% 151.35% 100.00%
Total Cost 165,861 168,530 154,916 81,399 48,564 -8,586 -92,164 -
  QoQ % -1.58% 8.79% 90.32% 67.61% 665.62% 90.68% -
  Horiz. % -179.96% -182.86% -168.09% -88.32% -52.69% 9.32% 100.00%
Net Worth 841,798 813,039 848,273 866,546 930,616 953,838 914,548 -5.35%
  QoQ % 3.54% -4.15% -2.11% -6.88% -2.43% 4.30% -
  Horiz. % 92.05% 88.90% 92.75% 94.75% 101.76% 104.30% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 35,369 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 44.58 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 841,798 813,039 848,273 866,546 930,616 953,838 914,548 -5.35%
  QoQ % 3.54% -4.15% -2.11% -6.88% -2.43% 4.30% -
  Horiz. % 92.05% 88.90% 92.75% 94.75% 101.76% 104.30% 100.00%
NOSH 592,816 589,158 589,078 589,487 588,997 588,789 590,031 0.31%
  QoQ % 0.62% 0.01% -0.07% 0.08% 0.04% -0.21% -
  Horiz. % 100.47% 99.85% 99.84% 99.91% 99.82% 99.79% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.98 % 12.95 % 11.64 % 51.62 % 70.18 % 105.69 % 166.98 % -82.60%
  QoQ % -7.49% 11.25% -77.45% -26.45% -33.60% -36.70% -
  Horiz. % 7.17% 7.76% 6.97% 30.91% 42.03% 63.30% 100.00%
ROE 1.63 % 1.55 % 2.11 % 9.16 % 11.28 % 15.40 % 24.90 % -83.62%
  QoQ % 5.16% -26.54% -76.97% -18.79% -26.75% -38.15% -
  Horiz. % 6.55% 6.22% 8.47% 36.79% 45.30% 61.85% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.79 32.86 29.76 28.54 27.65 25.65 23.32 22.83%
  QoQ % -3.26% 10.42% 4.27% 3.22% 7.80% 9.99% -
  Horiz. % 136.32% 140.91% 127.62% 122.38% 118.57% 109.99% 100.00%
EPS 2.32 2.14 3.04 13.46 17.83 24.94 38.60 -84.52%
  QoQ % 8.41% -29.61% -77.41% -24.51% -28.51% -35.39% -
  Horiz. % 6.01% 5.54% 7.88% 34.87% 46.19% 64.61% 100.00%
DPS 0.00 0.00 0.00 6.00 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 1.4200 1.3800 1.4400 1.4700 1.5800 1.6200 1.5500 -5.65%
  QoQ % 2.90% -4.17% -2.04% -6.96% -2.47% 4.52% -
  Horiz. % 91.61% 89.03% 92.90% 94.84% 101.94% 104.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,181
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.70 26.41 23.91 22.95 22.21 20.60 18.77 23.19%
  QoQ % -2.69% 10.46% 4.18% 3.33% 7.82% 9.75% -
  Horiz. % 136.92% 140.70% 127.38% 122.27% 118.33% 109.75% 100.00%
EPS 1.88 1.72 2.44 10.82 14.32 20.03 31.06 -84.45%
  QoQ % 9.30% -29.51% -77.45% -24.44% -28.51% -35.51% -
  Horiz. % 6.05% 5.54% 7.86% 34.84% 46.10% 64.49% 100.00%
DPS 0.00 0.00 0.00 4.82 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 1.1481 1.1089 1.1570 1.1819 1.2693 1.3010 1.2474 -5.36%
  QoQ % 3.54% -4.16% -2.11% -6.89% -2.44% 4.30% -
  Horiz. % 92.04% 88.90% 92.75% 94.75% 101.76% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.7850 0.8050 0.8550 0.8950 0.8950 0.9150 0.8650 -
P/RPS 2.47 2.45 2.87 3.14 3.24 3.57 3.71 -23.66%
  QoQ % 0.82% -14.63% -8.60% -3.09% -9.24% -3.77% -
  Horiz. % 66.58% 66.04% 77.36% 84.64% 87.33% 96.23% 100.00%
P/EPS 33.84 37.62 28.13 6.65 5.02 3.67 2.24 506.11%
  QoQ % -10.05% 33.74% 323.01% 32.47% 36.78% 63.84% -
  Horiz. % 1,510.71% 1,679.46% 1,255.80% 296.88% 224.11% 163.84% 100.00%
EY 2.96 2.66 3.56 15.04 19.92 27.26 44.62 -83.48%
  QoQ % 11.28% -25.28% -76.33% -24.50% -26.93% -38.91% -
  Horiz. % 6.63% 5.96% 7.98% 33.71% 44.64% 61.09% 100.00%
DY 0.00 0.00 0.00 6.70 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 0.55 0.58 0.59 0.61 0.57 0.56 0.56 -1.19%
  QoQ % -5.17% -1.69% -3.28% 7.02% 1.79% 0.00% -
  Horiz. % 98.21% 103.57% 105.36% 108.93% 101.79% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 17/02/17 08/11/16 19/08/16 24/05/16 04/02/16 04/11/15 21/08/15 -
Price 0.8450 0.7850 0.9450 0.8800 0.8450 0.9100 0.7750 -
P/RPS 2.66 2.39 3.18 3.08 3.06 3.55 3.32 -13.68%
  QoQ % 11.30% -24.84% 3.25% 0.65% -13.80% 6.93% -
  Horiz. % 80.12% 71.99% 95.78% 92.77% 92.17% 106.93% 100.00%
P/EPS 36.42 36.68 31.09 6.54 4.74 3.65 2.01 583.83%
  QoQ % -0.71% 17.98% 375.38% 37.97% 29.86% 81.59% -
  Horiz. % 1,811.94% 1,824.88% 1,546.77% 325.37% 235.82% 181.59% 100.00%
EY 2.75 2.73 3.22 15.30 21.10 27.41 49.81 -85.37%
  QoQ % 0.73% -15.22% -78.95% -27.49% -23.02% -44.97% -
  Horiz. % 5.52% 5.48% 6.46% 30.72% 42.36% 55.03% 100.00%
DY 0.00 0.00 0.00 6.82 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 0.60 0.57 0.66 0.60 0.53 0.56 0.50 12.86%
  QoQ % 5.26% -13.64% 10.00% 13.21% -5.36% 12.00% -
  Horiz. % 120.00% 114.00% 132.00% 120.00% 106.00% 112.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
4. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
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