Highlights

[AMPROP] QoQ Cumulative Quarter Result on 2012-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 13-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -79.65%    YoY -     1,138.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 174,048 86,970 59,608 29,553 256,831 93,154 65,030 92.65%
  QoQ % 100.12% 45.90% 101.70% -88.49% 175.71% 43.25% -
  Horiz. % 267.64% 133.74% 91.66% 45.45% 394.94% 143.25% 100.00%
PBT 95,907 49,724 36,165 21,028 101,061 92,657 73,163 19.76%
  QoQ % 92.88% 37.49% 71.98% -79.19% 9.07% 26.64% -
  Horiz. % 131.09% 67.96% 49.43% 28.74% 138.13% 126.64% 100.00%
Tax 785 540 -838 -222 2,607 -191 -58 -
  QoQ % 45.37% 164.44% -277.48% -108.52% 1,464.92% -229.31% -
  Horiz. % -1,353.45% -931.03% 1,444.83% 382.76% -4,494.83% 329.31% 100.00%
NP 96,692 50,264 35,327 20,806 103,668 92,466 73,105 20.47%
  QoQ % 92.37% 42.28% 69.79% -79.93% 12.11% 26.48% -
  Horiz. % 132.26% 68.76% 48.32% 28.46% 141.81% 126.48% 100.00%
NP to SH 96,796 50,337 34,978 20,753 101,976 91,219 71,920 21.88%
  QoQ % 92.30% 43.91% 68.54% -79.65% 11.79% 26.83% -
  Horiz. % 134.59% 69.99% 48.63% 28.86% 141.79% 126.83% 100.00%
Tax Rate -0.82 % -1.09 % 2.32 % 1.06 % -2.58 % 0.21 % 0.08 % -
  QoQ % 24.77% -146.98% 118.87% 141.09% -1,328.57% 162.50% -
  Horiz. % -1,025.00% -1,362.50% 2,900.00% 1,325.00% -3,225.00% 262.50% 100.00%
Total Cost 77,356 36,706 24,281 8,747 153,163 688 -8,075 -
  QoQ % 110.74% 51.17% 177.59% -94.29% 22,162.06% 108.52% -
  Horiz. % -957.97% -454.56% -300.69% -108.32% -1,896.76% -8.52% 100.00%
Net Worth 733,563 699,443 682,357 682,211 658,880 653,201 636,105 9.96%
  QoQ % 4.88% 2.50% 0.02% 3.54% 0.87% 2.69% -
  Horiz. % 115.32% 109.96% 107.27% 107.25% 103.58% 102.69% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 17,192 - - - 34,376 17,189 17,192 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 99.98% -0.01% -
  Horiz. % 100.01% 0.00% 0.00% 0.00% 199.96% 99.99% 100.00%
Div Payout % 17.76 % - % - % - % 33.71 % 18.84 % 23.90 % -17.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 78.93% -21.17% -
  Horiz. % 74.31% 0.00% 0.00% 0.00% 141.05% 78.83% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 733,563 699,443 682,357 682,211 658,880 653,201 636,105 9.96%
  QoQ % 4.88% 2.50% 0.02% 3.54% 0.87% 2.69% -
  Horiz. % 115.32% 109.96% 107.27% 107.25% 103.58% 102.69% 100.00%
NOSH 573,096 573,314 573,409 573,287 572,939 572,983 573,067 0.00%
  QoQ % -0.04% -0.02% 0.02% 0.06% -0.01% -0.01% -
  Horiz. % 100.01% 100.04% 100.06% 100.04% 99.98% 99.99% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 55.55 % 57.79 % 59.27 % 70.40 % 40.36 % 99.26 % 112.42 % -37.47%
  QoQ % -3.88% -2.50% -15.81% 74.43% -59.34% -11.71% -
  Horiz. % 49.41% 51.41% 52.72% 62.62% 35.90% 88.29% 100.00%
ROE 13.20 % 7.20 % 5.13 % 3.04 % 15.48 % 13.96 % 11.31 % 10.84%
  QoQ % 83.33% 40.35% 68.75% -80.36% 10.89% 23.43% -
  Horiz. % 116.71% 63.66% 45.36% 26.88% 136.87% 123.43% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.37 15.17 10.40 5.16 44.83 16.26 11.35 92.62%
  QoQ % 100.20% 45.87% 101.55% -88.49% 175.71% 43.26% -
  Horiz. % 267.58% 133.66% 91.63% 45.46% 394.98% 143.26% 100.00%
EPS 16.89 8.78 6.10 3.62 17.79 15.92 12.55 21.87%
  QoQ % 92.37% 43.93% 68.51% -79.65% 11.75% 26.85% -
  Horiz. % 134.58% 69.96% 48.61% 28.84% 141.75% 126.85% 100.00%
DPS 3.00 0.00 0.00 0.00 6.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 1.2800 1.2200 1.1900 1.1900 1.1500 1.1400 1.1100 9.96%
  QoQ % 4.92% 2.52% 0.00% 3.48% 0.88% 2.70% -
  Horiz. % 115.32% 109.91% 107.21% 107.21% 103.60% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.74 11.86 8.13 4.03 35.03 12.71 8.87 92.65%
  QoQ % 100.17% 45.88% 101.74% -88.50% 175.61% 43.29% -
  Horiz. % 267.64% 133.71% 91.66% 45.43% 394.93% 143.29% 100.00%
EPS 13.20 6.87 4.77 2.83 13.91 12.44 9.81 21.86%
  QoQ % 92.14% 44.03% 68.55% -79.65% 11.82% 26.81% -
  Horiz. % 134.56% 70.03% 48.62% 28.85% 141.79% 126.81% 100.00%
DPS 2.35 0.00 0.00 0.00 4.69 2.34 2.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.43% -0.43% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 199.57% 99.57% 100.00%
NAPS 1.0006 0.9540 0.9307 0.9305 0.8987 0.8910 0.8677 9.96%
  QoQ % 4.88% 2.50% 0.02% 3.54% 0.86% 2.69% -
  Horiz. % 115.32% 109.95% 107.26% 107.24% 103.57% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.6550 0.5000 0.4800 0.4700 0.4600 0.4300 0.4500 -
P/RPS 2.16 3.30 4.62 9.12 1.03 2.64 3.97 -33.33%
  QoQ % -34.55% -28.57% -49.34% 785.44% -60.98% -33.50% -
  Horiz. % 54.41% 83.12% 116.37% 229.72% 25.94% 66.50% 100.00%
P/EPS 3.88 5.69 7.87 12.98 2.58 2.70 3.59 5.31%
  QoQ % -31.81% -27.70% -39.37% 403.10% -4.44% -24.79% -
  Horiz. % 108.08% 158.50% 219.22% 361.56% 71.87% 75.21% 100.00%
EY 25.79 17.56 12.71 7.70 38.69 37.02 27.89 -5.08%
  QoQ % 46.87% 38.16% 65.06% -80.10% 4.51% 32.74% -
  Horiz. % 92.47% 62.96% 45.57% 27.61% 138.72% 132.74% 100.00%
DY 4.58 0.00 0.00 0.00 13.04 6.98 6.67 -22.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 86.82% 4.65% -
  Horiz. % 68.67% 0.00% 0.00% 0.00% 195.50% 104.65% 100.00%
P/NAPS 0.51 0.41 0.40 0.39 0.40 0.38 0.41 15.65%
  QoQ % 24.39% 2.50% 2.56% -2.50% 5.26% -7.32% -
  Horiz. % 124.39% 100.00% 97.56% 95.12% 97.56% 92.68% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 06/02/13 08/11/12 13/08/12 24/05/12 21/02/12 23/11/11 -
Price 0.7400 0.6050 0.5000 0.5000 0.4600 0.4800 0.4400 -
P/RPS 2.44 3.99 4.81 9.70 1.03 2.95 3.88 -26.58%
  QoQ % -38.85% -17.05% -50.41% 841.75% -65.08% -23.97% -
  Horiz. % 62.89% 102.84% 123.97% 250.00% 26.55% 76.03% 100.00%
P/EPS 4.38 6.89 8.20 13.81 2.58 3.02 3.51 15.89%
  QoQ % -36.43% -15.98% -40.62% 435.27% -14.57% -13.96% -
  Horiz. % 124.79% 196.30% 233.62% 393.45% 73.50% 86.04% 100.00%
EY 22.82 14.51 12.20 7.24 38.69 33.17 28.52 -13.80%
  QoQ % 57.27% 18.93% 68.51% -81.29% 16.64% 16.30% -
  Horiz. % 80.01% 50.88% 42.78% 25.39% 135.66% 116.30% 100.00%
DY 4.05 0.00 0.00 0.00 13.04 6.25 6.82 -29.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 108.64% -8.36% -
  Horiz. % 59.38% 0.00% 0.00% 0.00% 191.20% 91.64% 100.00%
P/NAPS 0.58 0.50 0.42 0.42 0.40 0.42 0.40 28.08%
  QoQ % 16.00% 19.05% 0.00% 5.00% -4.76% 5.00% -
  Horiz. % 145.00% 125.00% 105.00% 105.00% 100.00% 105.00% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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