Highlights

[AMPROP] QoQ Cumulative Quarter Result on 2018-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     1.53%    YoY -     -90.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 77,398 35,080 147,126 97,719 61,405 32,638 134,085 -30.65%
  QoQ % 120.63% -76.16% 50.56% 59.14% 88.14% -75.66% -
  Horiz. % 57.72% 26.16% 109.73% 72.88% 45.80% 24.34% 100.00%
PBT 8,949 5,500 32,937 23,420 20,247 7,226 175,255 -86.21%
  QoQ % 62.71% -83.30% 40.64% 15.67% 180.20% -95.88% -
  Horiz. % 5.11% 3.14% 18.79% 13.36% 11.55% 4.12% 100.00%
Tax -4,370 -2,297 14,190 -6,495 -3,769 -2,035 -30,034 -72.30%
  QoQ % -90.25% -116.19% 318.48% -72.33% -85.21% 93.22% -
  Horiz. % 14.55% 7.65% -47.25% 21.63% 12.55% 6.78% 100.00%
NP 4,579 3,203 47,127 16,925 16,478 5,191 145,221 -90.00%
  QoQ % 42.96% -93.20% 178.45% 2.71% 217.43% -96.43% -
  Horiz. % 3.15% 2.21% 32.45% 11.65% 11.35% 3.57% 100.00%
NP to SH -1,751 2,461 24,412 9,759 9,612 3,939 137,354 -
  QoQ % -171.15% -89.92% 150.15% 1.53% 144.02% -97.13% -
  Horiz. % -1.27% 1.79% 17.77% 7.10% 7.00% 2.87% 100.00%
Tax Rate 48.83 % 41.76 % -43.08 % 27.73 % 18.62 % 28.16 % 17.14 % 100.84%
  QoQ % 16.93% 196.94% -255.36% 48.93% -33.88% 64.29% -
  Horiz. % 284.89% 243.64% -251.34% 161.79% 108.63% 164.29% 100.00%
Total Cost 72,819 31,877 99,999 80,794 44,927 27,447 -11,136 -
  QoQ % 128.44% -68.12% 23.77% 79.83% 63.69% 346.47% -
  Horiz. % -653.91% -286.25% -897.98% -725.52% -403.44% -246.47% 100.00%
Net Worth 887,788 917,288 916,386 898,547 916,640 910,848 918,723 -2.26%
  QoQ % -3.22% 0.10% 1.99% -1.97% 0.64% -0.86% -
  Horiz. % 96.63% 99.84% 99.75% 97.80% 99.77% 99.14% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 17,736 - - - 23,709 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.81% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 72.65 % - % - % - % 17.26 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 420.92% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 887,788 917,288 916,386 898,547 916,640 910,848 918,723 -2.26%
  QoQ % -3.22% 0.10% 1.99% -1.97% 0.64% -0.86% -
  Horiz. % 96.63% 99.84% 99.75% 97.80% 99.77% 99.14% 100.00%
NOSH 591,859 591,799 591,217 591,150 591,381 591,460 592,725 -0.10%
  QoQ % 0.01% 0.10% 0.01% -0.04% -0.01% -0.21% -
  Horiz. % 99.85% 99.84% 99.75% 99.73% 99.77% 99.79% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.92 % 9.13 % 32.03 % 17.32 % 26.83 % 15.90 % 108.31 % -85.57%
  QoQ % -35.16% -71.50% 84.93% -35.45% 68.74% -85.32% -
  Horiz. % 5.47% 8.43% 29.57% 15.99% 24.77% 14.68% 100.00%
ROE -0.20 % 0.27 % 2.66 % 1.09 % 1.05 % 0.43 % 14.95 % -
  QoQ % -174.07% -89.85% 144.04% 3.81% 144.19% -97.12% -
  Horiz. % -1.34% 1.81% 17.79% 7.29% 7.02% 2.88% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.08 5.93 24.89 16.53 10.38 5.52 22.62 -30.57%
  QoQ % 120.57% -76.18% 50.57% 59.25% 88.04% -75.60% -
  Horiz. % 57.82% 26.22% 110.04% 73.08% 45.89% 24.40% 100.00%
EPS -0.30 0.42 4.13 1.65 1.63 0.67 23.16 -
  QoQ % -171.43% -89.83% 150.30% 1.23% 143.28% -97.11% -
  Horiz. % -1.30% 1.81% 17.83% 7.12% 7.04% 2.89% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5000 1.5500 1.5500 1.5200 1.5500 1.5400 1.5500 -2.16%
  QoQ % -3.23% 0.00% 1.97% -1.94% 0.65% -0.65% -
  Horiz. % 96.77% 100.00% 100.00% 98.06% 100.00% 99.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.56 4.78 20.07 13.33 8.38 4.45 18.29 -30.64%
  QoQ % 120.92% -76.18% 50.56% 59.07% 88.31% -75.67% -
  Horiz. % 57.74% 26.13% 109.73% 72.88% 45.82% 24.33% 100.00%
EPS -0.24 0.34 3.33 1.33 1.31 0.54 18.74 -
  QoQ % -170.59% -89.79% 150.38% 1.53% 142.59% -97.12% -
  Horiz. % -1.28% 1.81% 17.77% 7.10% 6.99% 2.88% 100.00%
DPS 0.00 0.00 2.42 0.00 0.00 0.00 3.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.92% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2109 1.2512 1.2500 1.2256 1.2503 1.2424 1.2531 -2.26%
  QoQ % -3.22% 0.10% 1.99% -1.98% 0.64% -0.85% -
  Horiz. % 96.63% 99.85% 99.75% 97.81% 99.78% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4750 0.5400 0.5350 0.5100 0.6550 0.6750 0.6950 -
P/RPS 3.63 9.11 2.15 3.09 6.31 12.23 3.07 11.81%
  QoQ % -60.15% 323.72% -30.42% -51.03% -48.41% 298.37% -
  Horiz. % 118.24% 296.74% 70.03% 100.65% 205.54% 398.37% 100.00%
P/EPS -160.56 129.85 12.96 30.89 40.30 101.35 3.00 -
  QoQ % -223.65% 901.93% -58.04% -23.35% -60.24% 3,278.33% -
  Horiz. % -5,352.00% 4,328.33% 432.00% 1,029.67% 1,343.33% 3,378.33% 100.00%
EY -0.62 0.77 7.72 3.24 2.48 0.99 33.34 -
  QoQ % -180.52% -90.03% 138.27% 30.65% 150.51% -97.03% -
  Horiz. % -1.86% 2.31% 23.16% 9.72% 7.44% 2.97% 100.00%
DY 0.00 0.00 5.61 0.00 0.00 0.00 5.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.40% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.35 0.35 0.34 0.42 0.44 0.45 -20.31%
  QoQ % -8.57% 0.00% 2.94% -19.05% -4.55% -2.22% -
  Horiz. % 71.11% 77.78% 77.78% 75.56% 93.33% 97.78% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 19/08/19 27/05/19 27/02/19 13/11/18 28/08/18 30/05/18 -
Price 0.4750 0.5800 0.5550 0.5200 0.5500 0.7400 0.6500 -
P/RPS 3.63 9.78 2.23 3.15 5.30 13.41 2.87 16.94%
  QoQ % -62.88% 338.57% -29.21% -40.57% -60.48% 367.25% -
  Horiz. % 126.48% 340.77% 77.70% 109.76% 184.67% 467.25% 100.00%
P/EPS -160.56 139.47 13.44 31.50 33.84 111.11 2.80 -
  QoQ % -215.12% 937.72% -57.33% -6.91% -69.54% 3,868.21% -
  Horiz. % -5,734.29% 4,981.07% 480.00% 1,125.00% 1,208.57% 3,968.21% 100.00%
EY -0.62 0.72 7.44 3.17 2.96 0.90 35.65 -
  QoQ % -186.11% -90.32% 134.70% 7.09% 228.89% -97.48% -
  Horiz. % -1.74% 2.02% 20.87% 8.89% 8.30% 2.52% 100.00%
DY 0.00 0.00 5.41 0.00 0.00 0.00 6.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.97% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.37 0.36 0.34 0.35 0.48 0.42 -16.57%
  QoQ % -13.51% 2.78% 5.88% -2.86% -27.08% 14.29% -
  Horiz. % 76.19% 88.10% 85.71% 80.95% 83.33% 114.29% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS