Highlights

[AMPROP] QoQ Annualized Quarter Result on 2019-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     87.61%    YoY -     -82.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 190,602 154,796 140,320 147,126 130,292 122,810 130,552 28.61%
  QoQ % 23.13% 10.32% -4.63% 12.92% 6.09% -5.93% -
  Horiz. % 146.00% 118.57% 107.48% 112.70% 99.80% 94.07% 100.00%
PBT 32,150 17,898 22,000 32,937 31,226 40,494 28,904 7.33%
  QoQ % 79.63% -18.65% -33.21% 5.48% -22.89% 40.10% -
  Horiz. % 111.23% 61.92% 76.11% 113.95% 108.04% 140.10% 100.00%
Tax -14,709 -8,740 -9,188 14,190 -8,660 -7,538 -8,140 48.20%
  QoQ % -68.30% 4.88% -164.75% 263.86% -14.88% 7.40% -
  Horiz. % 180.70% 107.37% 112.87% -174.32% 106.39% 92.60% 100.00%
NP 17,441 9,158 12,812 47,127 22,566 32,956 20,764 -10.95%
  QoQ % 90.45% -28.52% -72.81% 108.83% -31.52% 58.72% -
  Horiz. % 84.00% 44.11% 61.70% 226.96% 108.68% 158.72% 100.00%
NP to SH 8,962 -3,502 9,844 24,412 13,012 19,224 15,756 -31.28%
  QoQ % 355.93% -135.57% -59.68% 87.61% -32.31% 22.01% -
  Horiz. % 56.88% -22.23% 62.48% 154.94% 82.58% 122.01% 100.00%
Tax Rate 45.75 % 48.83 % 41.76 % -43.08 % 27.73 % 18.62 % 28.16 % 38.08%
  QoQ % -6.31% 16.93% 196.94% -255.36% 48.93% -33.88% -
  Horiz. % 162.46% 173.40% 148.30% -152.98% 98.47% 66.12% 100.00%
Total Cost 173,161 145,638 127,508 99,999 107,725 89,854 109,788 35.38%
  QoQ % 18.90% 14.22% 27.51% -7.17% 19.89% -18.16% -
  Horiz. % 157.72% 132.65% 116.14% 91.08% 98.12% 81.84% 100.00%
Net Worth 1,036,081 887,788 917,288 916,386 898,547 916,640 910,848 8.94%
  QoQ % 16.70% -3.22% 0.10% 1.99% -1.97% 0.64% -
  Horiz. % 113.75% 97.47% 100.71% 100.61% 98.65% 100.64% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 17,736 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 72.65 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,036,081 887,788 917,288 916,386 898,547 916,640 910,848 8.94%
  QoQ % 16.70% -3.22% 0.10% 1.99% -1.97% 0.64% -
  Horiz. % 113.75% 97.47% 100.71% 100.61% 98.65% 100.64% 100.00%
NOSH 714,539 591,859 591,799 591,217 591,150 591,381 591,460 13.39%
  QoQ % 20.73% 0.01% 0.10% 0.01% -0.04% -0.01% -
  Horiz. % 120.81% 100.07% 100.06% 99.96% 99.95% 99.99% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.15 % 5.92 % 9.13 % 32.03 % 17.32 % 26.83 % 15.90 % -30.74%
  QoQ % 54.56% -35.16% -71.50% 84.93% -35.45% 68.74% -
  Horiz. % 57.55% 37.23% 57.42% 201.45% 108.93% 168.74% 100.00%
ROE 0.87 % -0.39 % 1.07 % 2.66 % 1.45 % 2.10 % 1.73 % -36.68%
  QoQ % 323.08% -136.45% -59.77% 83.45% -30.95% 21.39% -
  Horiz. % 50.29% -22.54% 61.85% 153.76% 83.82% 121.39% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.67 26.15 23.71 24.89 22.04 20.77 22.07 13.41%
  QoQ % 1.99% 10.29% -4.74% 12.93% 6.11% -5.89% -
  Horiz. % 120.84% 118.49% 107.43% 112.78% 99.86% 94.11% 100.00%
EPS 1.41 -0.60 1.68 4.13 2.20 3.26 2.68 -34.75%
  QoQ % 335.00% -135.71% -59.32% 87.73% -32.52% 21.64% -
  Horiz. % 52.61% -22.39% 62.69% 154.10% 82.09% 121.64% 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 1.4500 1.5000 1.5500 1.5500 1.5200 1.5500 1.5400 -3.92%
  QoQ % -3.33% -3.23% 0.00% 1.97% -1.94% 0.65% -
  Horiz. % 94.16% 97.40% 100.65% 100.65% 98.70% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.00 21.11 19.14 20.07 17.77 16.75 17.81 28.60%
  QoQ % 23.16% 10.29% -4.63% 12.94% 6.09% -5.95% -
  Horiz. % 145.99% 118.53% 107.47% 112.69% 99.78% 94.05% 100.00%
EPS 1.22 -0.48 1.34 3.33 1.77 2.62 2.15 -31.39%
  QoQ % 354.17% -135.82% -59.76% 88.14% -32.44% 21.86% -
  Horiz. % 56.74% -22.33% 62.33% 154.88% 82.33% 121.86% 100.00%
DPS 0.00 0.00 0.00 2.42 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 1.4132 1.2109 1.2512 1.2500 1.2256 1.2503 1.2424 8.94%
  QoQ % 16.71% -3.22% 0.10% 1.99% -1.98% 0.64% -
  Horiz. % 113.75% 97.46% 100.71% 100.61% 98.65% 100.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.4800 0.4750 0.5400 0.5350 0.5100 0.6550 0.6750 -
P/RPS 1.80 1.82 2.28 2.15 2.31 3.15 3.06 -29.73%
  QoQ % -1.10% -20.18% 6.05% -6.93% -26.67% 2.94% -
  Horiz. % 58.82% 59.48% 74.51% 70.26% 75.49% 102.94% 100.00%
P/EPS 38.27 -80.28 32.46 12.96 23.17 20.15 25.34 31.54%
  QoQ % 147.67% -347.32% 150.46% -44.07% 14.99% -20.48% -
  Horiz. % 151.03% -316.81% 128.10% 51.14% 91.44% 79.52% 100.00%
EY 2.61 -1.25 3.08 7.72 4.32 4.96 3.95 -24.08%
  QoQ % 308.80% -140.58% -60.10% 78.70% -12.90% 25.57% -
  Horiz. % 66.08% -31.65% 77.97% 195.44% 109.37% 125.57% 100.00%
DY 0.00 0.00 0.00 5.61 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 0.33 0.32 0.35 0.35 0.34 0.42 0.44 -17.41%
  QoQ % 3.13% -8.57% 0.00% 2.94% -19.05% -4.55% -
  Horiz. % 75.00% 72.73% 79.55% 79.55% 77.27% 95.45% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 14/11/19 19/08/19 27/05/19 27/02/19 13/11/18 28/08/18 -
Price 0.4700 0.4750 0.5800 0.5550 0.5200 0.5500 0.7400 -
P/RPS 1.76 1.82 2.45 2.23 2.36 2.65 3.35 -34.81%
  QoQ % -3.30% -25.71% 9.87% -5.51% -10.94% -20.90% -
  Horiz. % 52.54% 54.33% 73.13% 66.57% 70.45% 79.10% 100.00%
P/EPS 37.47 -80.28 34.87 13.44 23.62 16.92 27.78 22.01%
  QoQ % 146.67% -330.23% 159.45% -43.10% 39.60% -39.09% -
  Horiz. % 134.88% -288.98% 125.52% 48.38% 85.03% 60.91% 100.00%
EY 2.67 -1.25 2.87 7.44 4.23 5.91 3.60 -18.02%
  QoQ % 313.60% -143.55% -61.42% 75.89% -28.43% 64.17% -
  Horiz. % 74.17% -34.72% 79.72% 206.67% 117.50% 164.17% 100.00%
DY 0.00 0.00 0.00 5.41 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 0.32 0.32 0.37 0.36 0.34 0.35 0.48 -23.63%
  QoQ % 0.00% -13.51% 2.78% 5.88% -2.86% -27.08% -
  Horiz. % 66.67% 66.67% 77.08% 75.00% 70.83% 72.92% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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