Highlights

[AMPROP] QoQ Cumulative Quarter Result on 2013-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     92.30%    YoY -     -5.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 116,132 56,440 32,535 174,048 86,970 59,608 29,553 148.40%
  QoQ % 105.76% 73.47% -81.31% 100.12% 45.90% 101.70% -
  Horiz. % 392.96% 190.98% 110.09% 588.94% 294.28% 201.70% 100.00%
PBT 16,948 13,286 11,680 95,907 49,724 36,165 21,028 -13.36%
  QoQ % 27.56% 13.75% -87.82% 92.88% 37.49% 71.98% -
  Horiz. % 80.60% 63.18% 55.54% 456.09% 236.47% 171.98% 100.00%
Tax 19,702 600 -476 785 540 -838 -222 -
  QoQ % 3,183.67% 226.05% -160.64% 45.37% 164.44% -277.48% -
  Horiz. % -8,874.78% -270.27% 214.41% -353.60% -243.24% 377.48% 100.00%
NP 36,650 13,886 11,204 96,692 50,264 35,327 20,806 45.71%
  QoQ % 163.93% 23.94% -88.41% 92.37% 42.28% 69.79% -
  Horiz. % 176.15% 66.74% 53.85% 464.73% 241.58% 169.79% 100.00%
NP to SH 36,491 14,005 11,231 96,796 50,337 34,978 20,753 45.53%
  QoQ % 160.56% 24.70% -88.40% 92.30% 43.91% 68.54% -
  Horiz. % 175.83% 67.48% 54.12% 466.42% 242.55% 168.54% 100.00%
Tax Rate -116.25 % -4.52 % 4.08 % -0.82 % -1.09 % 2.32 % 1.06 % -
  QoQ % -2,471.90% -210.78% 597.56% 24.77% -146.98% 118.87% -
  Horiz. % -10,966.98% -426.42% 384.91% -77.36% -102.83% 218.87% 100.00%
Total Cost 79,482 42,554 21,331 77,356 36,706 24,281 8,747 333.70%
  QoQ % 86.78% 99.49% -72.42% 110.74% 51.17% 177.59% -
  Horiz. % 908.68% 486.50% 243.87% 884.37% 419.64% 277.59% 100.00%
Net Worth 801,303 778,055 748,733 733,563 699,443 682,357 682,211 11.29%
  QoQ % 2.99% 3.92% 2.07% 4.88% 2.50% 0.02% -
  Horiz. % 117.46% 114.05% 109.75% 107.53% 102.53% 100.02% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 17,192 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 801,303 778,055 748,733 733,563 699,443 682,357 682,211 11.29%
  QoQ % 2.99% 3.92% 2.07% 4.88% 2.50% 0.02% -
  Horiz. % 117.46% 114.05% 109.75% 107.53% 102.53% 100.02% 100.00%
NOSH 576,477 576,337 575,948 573,096 573,314 573,409 573,287 0.37%
  QoQ % 0.02% 0.07% 0.50% -0.04% -0.02% 0.02% -
  Horiz. % 100.56% 100.53% 100.46% 99.97% 100.00% 100.02% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 31.56 % 24.60 % 34.44 % 55.55 % 57.79 % 59.27 % 70.40 % -41.34%
  QoQ % 28.29% -28.57% -38.00% -3.88% -2.50% -15.81% -
  Horiz. % 44.83% 34.94% 48.92% 78.91% 82.09% 84.19% 100.00%
ROE 4.55 % 1.80 % 1.50 % 13.20 % 7.20 % 5.13 % 3.04 % 30.75%
  QoQ % 152.78% 20.00% -88.64% 83.33% 40.35% 68.75% -
  Horiz. % 149.67% 59.21% 49.34% 434.21% 236.84% 168.75% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.15 9.79 5.65 30.37 15.17 10.40 5.16 147.37%
  QoQ % 105.82% 73.27% -81.40% 100.20% 45.87% 101.55% -
  Horiz. % 390.50% 189.73% 109.50% 588.57% 293.99% 201.55% 100.00%
EPS 6.33 2.43 1.95 16.89 8.78 6.10 3.62 45.00%
  QoQ % 160.49% 24.62% -88.45% 92.37% 43.93% 68.51% -
  Horiz. % 174.86% 67.13% 53.87% 466.57% 242.54% 168.51% 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 1.3900 1.3500 1.3000 1.2800 1.2200 1.1900 1.1900 10.88%
  QoQ % 2.96% 3.85% 1.56% 4.92% 2.52% 0.00% -
  Horiz. % 116.81% 113.45% 109.24% 107.56% 102.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.84 7.70 4.44 23.74 11.86 8.13 4.03 148.44%
  QoQ % 105.71% 73.42% -81.30% 100.17% 45.88% 101.74% -
  Horiz. % 393.05% 191.07% 110.17% 589.08% 294.29% 201.74% 100.00%
EPS 4.98 1.91 1.53 13.20 6.87 4.77 2.83 45.61%
  QoQ % 160.73% 24.84% -88.41% 92.14% 44.03% 68.55% -
  Horiz. % 175.97% 67.49% 54.06% 466.43% 242.76% 168.55% 100.00%
DPS 0.00 0.00 0.00 2.35 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 1.0930 1.0613 1.0213 1.0006 0.9540 0.9307 0.9305 11.29%
  QoQ % 2.99% 3.92% 2.07% 4.88% 2.50% 0.02% -
  Horiz. % 117.46% 114.06% 109.76% 107.53% 102.53% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8700 0.7850 0.7650 0.6550 0.5000 0.4800 0.4700 -
P/RPS 4.32 8.02 13.54 2.16 3.30 4.62 9.12 -39.15%
  QoQ % -46.13% -40.77% 526.85% -34.55% -28.57% -49.34% -
  Horiz. % 47.37% 87.94% 148.46% 23.68% 36.18% 50.66% 100.00%
P/EPS 13.74 32.30 39.23 3.88 5.69 7.87 12.98 3.86%
  QoQ % -57.46% -17.67% 911.08% -31.81% -27.70% -39.37% -
  Horiz. % 105.86% 248.84% 302.23% 29.89% 43.84% 60.63% 100.00%
EY 7.28 3.10 2.55 25.79 17.56 12.71 7.70 -3.66%
  QoQ % 134.84% 21.57% -90.11% 46.87% 38.16% 65.06% -
  Horiz. % 94.55% 40.26% 33.12% 334.94% 228.05% 165.06% 100.00%
DY 0.00 0.00 0.00 4.58 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 0.63 0.58 0.59 0.51 0.41 0.40 0.39 37.55%
  QoQ % 8.62% -1.69% 15.69% 24.39% 2.50% 2.56% -
  Horiz. % 161.54% 148.72% 151.28% 130.77% 105.13% 102.56% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 -
Price 0.8700 0.8550 0.8250 0.7400 0.6050 0.5000 0.5000 -
P/RPS 4.32 8.73 14.60 2.44 3.99 4.81 9.70 -41.60%
  QoQ % -50.52% -40.21% 498.36% -38.85% -17.05% -50.41% -
  Horiz. % 44.54% 90.00% 150.52% 25.15% 41.13% 49.59% 100.00%
P/EPS 13.74 35.19 42.31 4.38 6.89 8.20 13.81 -0.34%
  QoQ % -60.95% -16.83% 865.98% -36.43% -15.98% -40.62% -
  Horiz. % 99.49% 254.82% 306.37% 31.72% 49.89% 59.38% 100.00%
EY 7.28 2.84 2.36 22.82 14.51 12.20 7.24 0.37%
  QoQ % 156.34% 20.34% -89.66% 57.27% 18.93% 68.51% -
  Horiz. % 100.55% 39.23% 32.60% 315.19% 200.41% 168.51% 100.00%
DY 0.00 0.00 0.00 4.05 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 0.63 0.63 0.63 0.58 0.50 0.42 0.42 30.94%
  QoQ % 0.00% 0.00% 8.62% 16.00% 19.05% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 138.10% 119.05% 100.00% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS