Highlights

[AMPROP] QoQ Cumulative Quarter Result on 2013-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     160.56%    YoY -     -27.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 85,110 40,714 170,194 116,132 56,440 32,535 174,048 -37.90%
  QoQ % 109.04% -76.08% 46.55% 105.76% 73.47% -81.31% -
  Horiz. % 48.90% 23.39% 97.79% 66.72% 32.43% 18.69% 100.00%
PBT 27,169 18,515 153,730 16,948 13,286 11,680 95,907 -56.83%
  QoQ % 46.74% -87.96% 807.07% 27.56% 13.75% -87.82% -
  Horiz. % 28.33% 19.31% 160.29% 17.67% 13.85% 12.18% 100.00%
Tax -1,946 -848 18,143 19,702 600 -476 785 -
  QoQ % -129.48% -104.67% -7.91% 3,183.67% 226.05% -160.64% -
  Horiz. % -247.90% -108.03% 2,311.21% 2,509.81% 76.43% -60.64% 100.00%
NP 25,223 17,667 171,873 36,650 13,886 11,204 96,692 -59.14%
  QoQ % 42.77% -89.72% 368.96% 163.93% 23.94% -88.41% -
  Horiz. % 26.09% 18.27% 177.75% 37.90% 14.36% 11.59% 100.00%
NP to SH 24,702 17,668 171,302 36,491 14,005 11,231 96,796 -59.73%
  QoQ % 39.81% -89.69% 369.44% 160.56% 24.70% -88.40% -
  Horiz. % 25.52% 18.25% 176.97% 37.70% 14.47% 11.60% 100.00%
Tax Rate 7.16 % 4.58 % -11.80 % -116.25 % -4.52 % 4.08 % -0.82 % -
  QoQ % 56.33% 138.81% 89.85% -2,471.90% -210.78% 597.56% -
  Horiz. % -873.17% -558.54% 1,439.02% 14,176.83% 551.22% -497.56% 100.00%
Total Cost 59,887 23,047 -1,679 79,482 42,554 21,331 77,356 -15.67%
  QoQ % 159.85% 1,472.66% -102.11% 86.78% 99.49% -72.42% -
  Horiz. % 77.42% 29.79% -2.17% 102.75% 55.01% 27.58% 100.00%
Net Worth 943,802 955,809 934,689 801,303 778,055 748,733 733,563 18.28%
  QoQ % -1.26% 2.26% 16.65% 2.99% 3.92% 2.07% -
  Horiz. % 128.66% 130.30% 127.42% 109.23% 106.07% 102.07% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 17,192 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 17.76 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 943,802 955,809 934,689 801,303 778,055 748,733 733,563 18.28%
  QoQ % -1.26% 2.26% 16.65% 2.99% 3.92% 2.07% -
  Horiz. % 128.66% 130.30% 127.42% 109.23% 106.07% 102.07% 100.00%
NOSH 582,594 579,278 576,968 576,477 576,337 575,948 573,096 1.10%
  QoQ % 0.57% 0.40% 0.09% 0.02% 0.07% 0.50% -
  Horiz. % 101.66% 101.08% 100.68% 100.59% 100.57% 100.50% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 29.64 % 43.39 % 100.99 % 31.56 % 24.60 % 34.44 % 55.55 % -34.19%
  QoQ % -31.69% -57.04% 219.99% 28.29% -28.57% -38.00% -
  Horiz. % 53.36% 78.11% 181.80% 56.81% 44.28% 62.00% 100.00%
ROE 2.62 % 1.85 % 18.33 % 4.55 % 1.80 % 1.50 % 13.20 % -65.94%
  QoQ % 41.62% -89.91% 302.86% 152.78% 20.00% -88.64% -
  Horiz. % 19.85% 14.02% 138.86% 34.47% 13.64% 11.36% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.61 7.03 29.50 20.15 9.79 5.65 30.37 -38.58%
  QoQ % 107.82% -76.17% 46.40% 105.82% 73.27% -81.40% -
  Horiz. % 48.11% 23.15% 97.14% 66.35% 32.24% 18.60% 100.00%
EPS 4.24 3.05 29.69 6.33 2.43 1.95 16.89 -60.17%
  QoQ % 39.02% -89.73% 369.04% 160.49% 24.62% -88.45% -
  Horiz. % 25.10% 18.06% 175.78% 37.48% 14.39% 11.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6200 1.6500 1.6200 1.3900 1.3500 1.3000 1.2800 16.99%
  QoQ % -1.82% 1.85% 16.55% 2.96% 3.85% 1.56% -
  Horiz. % 126.56% 128.91% 126.56% 108.59% 105.47% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.61 5.55 23.21 15.84 7.70 4.44 23.74 -37.90%
  QoQ % 109.19% -76.09% 46.53% 105.71% 73.42% -81.30% -
  Horiz. % 48.90% 23.38% 97.77% 66.72% 32.43% 18.70% 100.00%
EPS 3.37 2.41 23.37 4.98 1.91 1.53 13.20 -59.72%
  QoQ % 39.83% -89.69% 369.28% 160.73% 24.84% -88.41% -
  Horiz. % 25.53% 18.26% 177.05% 37.73% 14.47% 11.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2874 1.3037 1.2749 1.0930 1.0613 1.0213 1.0006 18.28%
  QoQ % -1.25% 2.26% 16.64% 2.99% 3.92% 2.07% -
  Horiz. % 128.66% 130.29% 127.41% 109.23% 106.07% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.9700 1.2000 0.8600 0.8700 0.7850 0.7650 0.6550 -
P/RPS 6.64 17.07 2.92 4.32 8.02 13.54 2.16 111.27%
  QoQ % -61.10% 484.59% -32.41% -46.13% -40.77% 526.85% -
  Horiz. % 307.41% 790.28% 135.19% 200.00% 371.30% 626.85% 100.00%
P/EPS 22.88 39.34 2.90 13.74 32.30 39.23 3.88 226.05%
  QoQ % -41.84% 1,256.55% -78.89% -57.46% -17.67% 911.08% -
  Horiz. % 589.69% 1,013.92% 74.74% 354.12% 832.47% 1,011.08% 100.00%
EY 4.37 2.54 34.52 7.28 3.10 2.55 25.79 -69.35%
  QoQ % 72.05% -92.64% 374.18% 134.84% 21.57% -90.11% -
  Horiz. % 16.94% 9.85% 133.85% 28.23% 12.02% 9.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.73 0.53 0.63 0.58 0.59 0.51 11.43%
  QoQ % -17.81% 37.74% -15.87% 8.62% -1.69% 15.69% -
  Horiz. % 117.65% 143.14% 103.92% 123.53% 113.73% 115.69% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 -
Price 0.8800 1.2300 0.9550 0.8700 0.8550 0.8250 0.7400 -
P/RPS 6.02 17.50 3.24 4.32 8.73 14.60 2.44 82.49%
  QoQ % -65.60% 440.12% -25.00% -50.52% -40.21% 498.36% -
  Horiz. % 246.72% 717.21% 132.79% 177.05% 357.79% 598.36% 100.00%
P/EPS 20.75 40.33 3.22 13.74 35.19 42.31 4.38 181.81%
  QoQ % -48.55% 1,152.48% -76.56% -60.95% -16.83% 865.98% -
  Horiz. % 473.74% 920.78% 73.52% 313.70% 803.42% 965.98% 100.00%
EY 4.82 2.48 31.09 7.28 2.84 2.36 22.82 -64.50%
  QoQ % 94.35% -92.02% 327.06% 156.34% 20.34% -89.66% -
  Horiz. % 21.12% 10.87% 136.24% 31.90% 12.45% 10.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.75 0.59 0.63 0.63 0.63 0.58 -4.65%
  QoQ % -28.00% 27.12% -6.35% 0.00% 0.00% 8.62% -
  Horiz. % 93.10% 129.31% 101.72% 108.62% 108.62% 108.62% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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