Highlights

[AMPROP] QoQ Cumulative Quarter Result on 2015-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     7.26%    YoY -     157.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 96,803 43,829 168,244 122,148 75,513 34,400 173,606 -32.18%
  QoQ % 120.87% -73.95% 37.74% 61.76% 119.51% -80.19% -
  Horiz. % 55.76% 25.25% 96.91% 70.36% 43.50% 19.81% 100.00%
PBT 16,314 5,606 90,984 88,637 82,101 58,521 41,198 -45.98%
  QoQ % 191.01% -93.84% 2.65% 7.96% 40.29% 42.05% -
  Horiz. % 39.60% 13.61% 220.85% 215.15% 199.28% 142.05% 100.00%
Tax -3,776 -506 -4,139 -2,912 -2,295 -1,080 -4,501 -11.02%
  QoQ % -646.25% 87.77% -42.14% -26.88% -112.50% 76.01% -
  Horiz. % 83.89% 11.24% 91.96% 64.70% 50.99% 23.99% 100.00%
NP 12,538 5,100 86,845 85,725 79,806 57,441 36,697 -51.03%
  QoQ % 145.84% -94.13% 1.31% 7.42% 38.94% 56.53% -
  Horiz. % 34.17% 13.90% 236.65% 233.60% 217.47% 156.53% 100.00%
NP to SH 6,304 4,477 79,345 78,749 73,422 56,938 35,500 -68.31%
  QoQ % 40.81% -94.36% 0.76% 7.26% 28.95% 60.39% -
  Horiz. % 17.76% 12.61% 223.51% 221.83% 206.82% 160.39% 100.00%
Tax Rate 23.15 % 9.03 % 4.55 % 3.29 % 2.80 % 1.85 % 10.93 % 64.70%
  QoQ % 156.37% 98.46% 38.30% 17.50% 51.35% -83.07% -
  Horiz. % 211.80% 82.62% 41.63% 30.10% 25.62% 16.93% 100.00%
Total Cost 84,265 38,729 81,399 36,423 -4,293 -23,041 136,909 -27.58%
  QoQ % 117.58% -52.42% 123.48% 948.43% 81.37% -116.83% -
  Horiz. % 61.55% 28.29% 59.45% 26.60% -3.14% -16.83% 100.00%
Net Worth 813,039 848,273 866,546 930,616 953,838 914,548 828,725 -1.26%
  QoQ % -4.15% -2.11% -6.88% -2.43% 4.30% 10.36% -
  Horiz. % 98.11% 102.36% 104.56% 112.29% 115.10% 110.36% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 35,369 - - - 17,632 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.59% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 44.58 % - % - % - % 49.67 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 89.75% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 813,039 848,273 866,546 930,616 953,838 914,548 828,725 -1.26%
  QoQ % -4.15% -2.11% -6.88% -2.43% 4.30% 10.36% -
  Horiz. % 98.11% 102.36% 104.56% 112.29% 115.10% 110.36% 100.00%
NOSH 589,158 589,078 589,487 588,997 588,789 590,031 587,748 0.16%
  QoQ % 0.01% -0.07% 0.08% 0.04% -0.21% 0.39% -
  Horiz. % 100.24% 100.23% 100.30% 100.21% 100.18% 100.39% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.95 % 11.64 % 51.62 % 70.18 % 105.69 % 166.98 % 21.14 % -27.81%
  QoQ % 11.25% -77.45% -26.45% -33.60% -36.70% 689.88% -
  Horiz. % 61.26% 55.06% 244.18% 331.98% 499.95% 789.88% 100.00%
ROE 0.78 % 0.53 % 9.16 % 8.46 % 7.70 % 6.23 % 4.28 % -67.76%
  QoQ % 47.17% -94.21% 8.27% 9.87% 23.60% 45.56% -
  Horiz. % 18.22% 12.38% 214.02% 197.66% 179.91% 145.56% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.43 7.44 28.54 20.74 12.83 5.83 29.54 -32.30%
  QoQ % 120.83% -73.93% 37.61% 61.65% 120.07% -80.26% -
  Horiz. % 55.62% 25.19% 96.61% 70.21% 43.43% 19.74% 100.00%
EPS 1.07 0.76 13.46 13.37 12.47 9.65 6.04 -68.36%
  QoQ % 40.79% -94.35% 0.67% 7.22% 29.22% 59.77% -
  Horiz. % 17.72% 12.58% 222.85% 221.36% 206.46% 159.77% 100.00%
DPS 0.00 0.00 6.00 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% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3800 1.4400 1.4700 1.5800 1.6200 1.5500 1.4100 -1.42%
  QoQ % -4.17% -2.04% -6.96% -2.47% 4.52% 9.93% -
  Horiz. % 97.87% 102.13% 104.26% 112.06% 114.89% 109.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.20 5.98 22.95 16.66 10.30 4.69 23.68 -32.20%
  QoQ % 120.74% -73.94% 37.76% 61.75% 119.62% -80.19% -
  Horiz. % 55.74% 25.25% 96.92% 70.35% 43.50% 19.81% 100.00%
EPS 0.86 0.61 10.82 10.74 10.01 7.77 4.84 -68.29%
  QoQ % 40.98% -94.36% 0.74% 7.29% 28.83% 60.54% -
  Horiz. % 17.77% 12.60% 223.55% 221.90% 206.82% 160.54% 100.00%
DPS 0.00 0.00 4.82 0.00 0.00 0.00 2.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1090 1.1571 1.1820 1.2694 1.3010 1.2475 1.1304 -1.26%
  QoQ % -4.16% -2.11% -6.89% -2.43% 4.29% 10.36% -
  Horiz. % 98.11% 102.36% 104.56% 112.30% 115.09% 110.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.8050 0.8550 0.8950 0.8950 0.9150 0.8650 0.8800 -
P/RPS 4.90 11.49 3.14 4.32 7.13 14.84 2.98 39.19%
  QoQ % -57.35% 265.92% -27.31% -39.41% -51.95% 397.99% -
  Horiz. % 164.43% 385.57% 105.37% 144.97% 239.26% 497.99% 100.00%
P/EPS 75.23 112.50 6.65 6.69 7.34 8.96 14.57 197.84%
  QoQ % -33.13% 1,591.73% -0.60% -8.86% -18.08% -38.50% -
  Horiz. % 516.33% 772.13% 45.64% 45.92% 50.38% 61.50% 100.00%
EY 1.33 0.89 15.04 14.94 13.63 11.16 6.86 -66.40%
  QoQ % 49.44% -94.08% 0.67% 9.61% 22.13% 62.68% -
  Horiz. % 19.39% 12.97% 219.24% 217.78% 198.69% 162.68% 100.00%
DY 0.00 0.00 6.70 0.00 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 196.48% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.59 0.61 0.57 0.56 0.56 0.62 -4.34%
  QoQ % -1.69% -3.28% 7.02% 1.79% 0.00% -9.68% -
  Horiz. % 93.55% 95.16% 98.39% 91.94% 90.32% 90.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/11/16 19/08/16 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 -
Price 0.7850 0.9450 0.8800 0.8450 0.9100 0.7750 0.9850 -
P/RPS 4.78 12.70 3.08 4.07 7.10 13.29 3.33 27.17%
  QoQ % -62.36% 312.34% -24.32% -42.68% -46.58% 299.10% -
  Horiz. % 143.54% 381.38% 92.49% 122.22% 213.21% 399.10% 100.00%
P/EPS 73.36 124.34 6.54 6.32 7.30 8.03 16.31 171.74%
  QoQ % -41.00% 1,801.22% 3.48% -13.42% -9.09% -50.77% -
  Horiz. % 449.79% 762.35% 40.10% 38.75% 44.76% 49.23% 100.00%
EY 1.36 0.80 15.30 15.82 13.70 12.45 6.13 -63.25%
  QoQ % 70.00% -94.77% -3.29% 15.47% 10.04% 103.10% -
  Horiz. % 22.19% 13.05% 249.59% 258.08% 223.49% 203.10% 100.00%
DY 0.00 0.00 6.82 0.00 0.00 0.00 3.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 223.61% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.66 0.60 0.53 0.56 0.50 0.70 -12.77%
  QoQ % -13.64% 10.00% 13.21% -5.36% 12.00% -28.57% -
  Horiz. % 81.43% 94.29% 85.71% 75.71% 80.00% 71.43% 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
 
 

475  417  511  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.50+0.31 
 AIRASIA 0.85+0.025 
 K1 0.495+0.05 
 BCMALL 0.29+0.03 
 HLT 0.85+0.155 
 HLT-WA 0.575+0.135 

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