Highlights

[AMPROP] QoQ Quarter Result on 2011-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 11-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -96.44%    YoY -     -45.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 163,677 28,124 34,586 30,445 26,580 24,336 29,001 216.66%
  QoQ % 481.98% -18.68% 13.60% 14.54% 9.22% -16.09% -
  Horiz. % 564.38% 96.98% 119.26% 104.98% 91.65% 83.91% 100.00%
PBT 8,404 19,493 70,683 2,480 45,717 -755 2,338 134.47%
  QoQ % -56.89% -72.42% 2,750.12% -94.58% 6,155.23% -132.29% -
  Horiz. % 359.45% 833.75% 3,023.23% 106.07% 1,955.39% -32.29% 100.00%
Tax 4,123 -133 545 -602 1,942 -1,056 -1,168 -
  QoQ % 3,200.00% -124.40% 190.53% -131.00% 283.90% 9.59% -
  Horiz. % -353.00% 11.39% -46.66% 51.54% -166.27% 90.41% 100.00%
NP 12,527 19,360 71,228 1,878 47,659 -1,811 1,170 385.08%
  QoQ % -35.29% -72.82% 3,692.76% -96.06% 2,731.64% -254.79% -
  Horiz. % 1,070.68% 1,654.70% 6,087.86% 160.51% 4,073.42% -154.79% 100.00%
NP to SH 12,082 19,299 70,246 1,675 47,030 -2,172 440 808.34%
  QoQ % -37.40% -72.53% 4,093.79% -96.44% 2,265.29% -593.64% -
  Horiz. % 2,745.91% 4,386.14% 15,965.00% 380.68% 10,688.64% -493.64% 100.00%
Tax Rate -49.06 % 0.68 % -0.77 % 24.27 % -4.25 % - % 49.96 % -
  QoQ % -7,314.71% 188.31% -103.17% 671.06% 0.00% 0.00% -
  Horiz. % -98.20% 1.36% -1.54% 48.58% -8.51% 0.00% 100.00%
Total Cost 151,150 8,764 -36,642 28,567 -21,079 26,147 27,831 208.65%
  QoQ % 1,624.67% 123.92% -228.27% 235.52% -180.62% -6.05% -
  Horiz. % 543.10% 31.49% -131.66% 102.64% -75.74% 93.95% 100.00%
Net Worth 664,223 652,844 635,986 577,586 574,236 520,136 506,000 19.87%
  QoQ % 1.74% 2.65% 10.11% 0.58% 10.40% 2.79% -
  Horiz. % 131.27% 129.02% 125.69% 114.15% 113.49% 102.79% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 17,178 - 17,188 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.94% 0.00% 100.00% - - - -
Div Payout % 142.18 % - % 24.47 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 581.04% 0.00% 100.00% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 664,223 652,844 635,986 577,586 574,236 520,136 506,000 19.87%
  QoQ % 1.74% 2.65% 10.11% 0.58% 10.40% 2.79% -
  Horiz. % 131.27% 129.02% 125.69% 114.15% 113.49% 102.79% 100.00%
NOSH 572,606 572,670 572,960 577,586 574,236 571,578 550,000 2.72%
  QoQ % -0.01% -0.05% -0.80% 0.58% 0.47% 3.92% -
  Horiz. % 104.11% 104.12% 104.17% 105.02% 104.41% 103.92% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.65 % 68.84 % 205.94 % 6.17 % 179.30 % -7.44 % 4.03 % 53.25%
  QoQ % -88.89% -66.57% 3,237.76% -96.56% 2,509.95% -284.62% -
  Horiz. % 189.83% 1,708.19% 5,110.17% 153.10% 4,449.13% -184.62% 100.00%
ROE 1.82 % 2.96 % 11.05 % 0.29 % 8.19 % -0.42 % 0.09 % 640.90%
  QoQ % -38.51% -73.21% 3,710.34% -96.46% 2,050.00% -566.67% -
  Horiz. % 2,022.22% 3,288.89% 12,277.78% 322.22% 9,100.00% -466.67% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 28.58 4.91 6.04 5.27 4.63 4.26 5.27 208.36%
  QoQ % 482.08% -18.71% 14.61% 13.82% 8.69% -19.17% -
  Horiz. % 542.32% 93.17% 114.61% 100.00% 87.86% 80.83% 100.00%
EPS 2.11 3.37 12.26 0.29 8.19 -0.38 0.08 784.30%
  QoQ % -37.39% -72.51% 4,127.59% -96.46% 2,255.26% -575.00% -
  Horiz. % 2,637.50% 4,212.50% 15,325.00% 362.50% 10,237.50% -475.00% 100.00%
DPS 3.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 1.1600 1.1400 1.1100 1.0000 1.0000 0.9100 0.9200 16.69%
  QoQ % 1.75% 2.70% 11.00% 0.00% 9.89% -1.09% -
  Horiz. % 126.09% 123.91% 120.65% 108.70% 108.70% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.33 3.84 4.72 4.15 3.63 3.32 3.96 216.47%
  QoQ % 481.51% -18.64% 13.73% 14.33% 9.34% -16.16% -
  Horiz. % 563.89% 96.97% 119.19% 104.80% 91.67% 83.84% 100.00%
EPS 1.65 2.63 9.58 0.23 6.41 -0.30 0.06 809.24%
  QoQ % -37.26% -72.55% 4,065.22% -96.41% 2,236.67% -600.00% -
  Horiz. % 2,750.00% 4,383.33% 15,966.67% 383.33% 10,683.33% -500.00% 100.00%
DPS 2.34 0.00 2.34 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 0.9060 0.8905 0.8675 0.7878 0.7833 0.7095 0.6902 19.87%
  QoQ % 1.74% 2.65% 10.12% 0.57% 10.40% 2.80% -
  Horiz. % 131.27% 129.02% 125.69% 114.14% 113.49% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4600 0.4300 0.4500 0.6000 0.4400 0.4100 0.4100 -
P/RPS 1.61 8.76 7.45 11.38 9.51 9.63 7.78 -64.98%
  QoQ % -81.62% 17.58% -34.53% 19.66% -1.25% 23.78% -
  Horiz. % 20.69% 112.60% 95.76% 146.27% 122.24% 123.78% 100.00%
P/EPS 21.80 12.76 3.67 206.90 5.37 -107.89 512.50 -87.79%
  QoQ % 70.85% 247.68% -98.23% 3,752.89% 104.98% -121.05% -
  Horiz. % 4.25% 2.49% 0.72% 40.37% 1.05% -21.05% 100.00%
EY 4.59 7.84 27.24 0.48 18.61 -0.93 0.20 706.05%
  QoQ % -41.45% -71.22% 5,575.00% -97.42% 2,101.08% -565.00% -
  Horiz. % 2,295.00% 3,920.00% 13,620.00% 240.00% 9,305.00% -465.00% 100.00%
DY 6.52 0.00 6.67 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.75% 0.00% 100.00% - - - -
P/NAPS 0.40 0.38 0.41 0.60 0.44 0.45 0.45 -7.55%
  QoQ % 5.26% -7.32% -31.67% 36.36% -2.22% 0.00% -
  Horiz. % 88.89% 84.44% 91.11% 133.33% 97.78% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 21/02/12 23/11/11 11/08/11 24/05/11 22/02/11 11/11/10 -
Price 0.4600 0.4800 0.4400 0.4900 0.6100 0.4100 0.4600 -
P/RPS 1.61 9.77 7.29 9.30 13.18 9.63 8.72 -67.54%
  QoQ % -83.52% 34.02% -21.61% -29.44% 36.86% 10.44% -
  Horiz. % 18.46% 112.04% 83.60% 106.65% 151.15% 110.44% 100.00%
P/EPS 21.80 14.24 3.59 168.97 7.45 -107.89 575.00 -88.69%
  QoQ % 53.09% 296.66% -97.88% 2,168.05% 106.91% -118.76% -
  Horiz. % 3.79% 2.48% 0.62% 29.39% 1.30% -18.76% 100.00%
EY 4.59 7.02 27.86 0.59 13.43 -0.93 0.17 798.20%
  QoQ % -34.62% -74.80% 4,622.03% -95.61% 1,544.09% -647.06% -
  Horiz. % 2,700.00% 4,129.41% 16,388.24% 347.06% 7,900.00% -547.06% 100.00%
DY 6.52 0.00 6.82 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.60% 0.00% 100.00% - - - -
P/NAPS 0.40 0.42 0.40 0.49 0.61 0.45 0.50 -13.81%
  QoQ % -4.76% 5.00% -18.37% -19.67% 35.56% -10.00% -
  Horiz. % 80.00% 84.00% 80.00% 98.00% 122.00% 90.00% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers