Highlights

[AMPROP] QoQ Quarter Result on 2012-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 13-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     71.77%    YoY -     1,138.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 87,078 27,362 30,055 29,553 163,677 28,124 34,586 84.97%
  QoQ % 218.24% -8.96% 1.70% -81.94% 481.98% -18.68% -
  Horiz. % 251.77% 79.11% 86.90% 85.45% 473.25% 81.32% 100.00%
PBT 46,183 13,560 15,137 21,028 8,404 19,493 70,683 -24.68%
  QoQ % 240.58% -10.42% -28.02% 150.21% -56.89% -72.42% -
  Horiz. % 65.34% 19.18% 21.42% 29.75% 11.89% 27.58% 100.00%
Tax 245 1,377 -616 -222 4,123 -133 545 -41.29%
  QoQ % -82.21% 323.54% -177.48% -105.38% 3,200.00% -124.40% -
  Horiz. % 44.95% 252.66% -113.03% -40.73% 756.51% -24.40% 100.00%
NP 46,428 14,937 14,521 20,806 12,527 19,360 71,228 -24.80%
  QoQ % 210.83% 2.86% -30.21% 66.09% -35.29% -72.82% -
  Horiz. % 65.18% 20.97% 20.39% 29.21% 17.59% 27.18% 100.00%
NP to SH 46,459 15,359 14,225 20,753 12,082 19,299 70,246 -24.07%
  QoQ % 202.49% 7.97% -31.46% 71.77% -37.40% -72.53% -
  Horiz. % 66.14% 21.86% 20.25% 29.54% 17.20% 27.47% 100.00%
Tax Rate -0.53 % -10.15 % 4.07 % 1.06 % -49.06 % 0.68 % -0.77 % -22.02%
  QoQ % 94.78% -349.39% 283.96% 102.16% -7,314.71% 188.31% -
  Horiz. % 68.83% 1,318.18% -528.57% -137.66% 6,371.43% -88.31% 100.00%
Total Cost 40,650 12,425 15,534 8,747 151,150 8,764 -36,642 -
  QoQ % 227.16% -20.01% 77.59% -94.21% 1,624.67% 123.92% -
  Horiz. % -110.94% -33.91% -42.39% -23.87% -412.50% -23.92% 100.00%
Net Worth 734,166 699,178 682,570 682,211 664,223 652,844 635,986 10.03%
  QoQ % 5.00% 2.43% 0.05% 2.71% 1.74% 2.65% -
  Horiz. % 115.44% 109.94% 107.32% 107.27% 104.44% 102.65% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 17,207 - - - 17,178 - 17,188 0.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.11% 0.00% 0.00% 0.00% 99.94% 0.00% 100.00%
Div Payout % 37.04 % - % - % - % 142.18 % - % 24.47 % 31.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.37% 0.00% 0.00% 0.00% 581.04% 0.00% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 734,166 699,178 682,570 682,211 664,223 652,844 635,986 10.03%
  QoQ % 5.00% 2.43% 0.05% 2.71% 1.74% 2.65% -
  Horiz. % 115.44% 109.94% 107.32% 107.27% 104.44% 102.65% 100.00%
NOSH 573,567 573,097 573,588 573,287 572,606 572,670 572,960 0.07%
  QoQ % 0.08% -0.09% 0.05% 0.12% -0.01% -0.05% -
  Horiz. % 100.11% 100.02% 100.11% 100.06% 99.94% 99.95% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 53.32 % 54.59 % 48.31 % 70.40 % 7.65 % 68.84 % 205.94 % -59.34%
  QoQ % -2.33% 13.00% -31.38% 820.26% -88.89% -66.57% -
  Horiz. % 25.89% 26.51% 23.46% 34.18% 3.71% 33.43% 100.00%
ROE 6.33 % 2.20 % 2.08 % 3.04 % 1.82 % 2.96 % 11.05 % -31.00%
  QoQ % 187.73% 5.77% -31.58% 67.03% -38.51% -73.21% -
  Horiz. % 57.29% 19.91% 18.82% 27.51% 16.47% 26.79% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.18 4.77 5.24 5.16 28.58 4.91 6.04 84.75%
  QoQ % 218.24% -8.97% 1.55% -81.95% 482.08% -18.71% -
  Horiz. % 251.32% 78.97% 86.75% 85.43% 473.18% 81.29% 100.00%
EPS 8.10 2.68 2.48 3.62 2.11 3.37 12.26 -24.12%
  QoQ % 202.24% 8.06% -31.49% 71.56% -37.39% -72.51% -
  Horiz. % 66.07% 21.86% 20.23% 29.53% 17.21% 27.49% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.2800 1.2200 1.1900 1.1900 1.1600 1.1400 1.1100 9.96%
  QoQ % 4.92% 2.52% 0.00% 2.59% 1.75% 2.70% -
  Horiz. % 115.32% 109.91% 107.21% 107.21% 104.50% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.88 3.73 4.10 4.03 22.33 3.84 4.72 84.93%
  QoQ % 218.50% -9.02% 1.74% -81.95% 481.51% -18.64% -
  Horiz. % 251.69% 79.03% 86.86% 85.38% 473.09% 81.36% 100.00%
EPS 6.34 2.09 1.94 2.83 1.65 2.63 9.58 -24.04%
  QoQ % 203.35% 7.73% -31.45% 71.52% -37.26% -72.55% -
  Horiz. % 66.18% 21.82% 20.25% 29.54% 17.22% 27.45% 100.00%
DPS 2.35 0.00 0.00 0.00 2.34 0.00 2.34 0.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.43% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.0014 0.9537 0.9310 0.9305 0.9060 0.8905 0.8675 10.03%
  QoQ % 5.00% 2.44% 0.05% 2.70% 1.74% 2.65% -
  Horiz. % 115.44% 109.94% 107.32% 107.26% 104.44% 102.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.6550 0.5000 0.4800 0.4700 0.4600 0.4300 0.4500 -
P/RPS 4.31 10.47 9.16 9.12 1.61 8.76 7.45 -30.55%
  QoQ % -58.83% 14.30% 0.44% 466.46% -81.62% 17.58% -
  Horiz. % 57.85% 140.54% 122.95% 122.42% 21.61% 117.58% 100.00%
P/EPS 8.09 18.66 19.35 12.98 21.80 12.76 3.67 69.30%
  QoQ % -56.65% -3.57% 49.08% -40.46% 70.85% 247.68% -
  Horiz. % 220.44% 508.45% 527.25% 353.68% 594.01% 347.68% 100.00%
EY 12.37 5.36 5.17 7.70 4.59 7.84 27.24 -40.89%
  QoQ % 130.78% 3.68% -32.86% 67.76% -41.45% -71.22% -
  Horiz. % 45.41% 19.68% 18.98% 28.27% 16.85% 28.78% 100.00%
DY 4.58 0.00 0.00 0.00 6.52 0.00 6.67 -22.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.67% 0.00% 0.00% 0.00% 97.75% 0.00% 100.00%
P/NAPS 0.51 0.41 0.40 0.39 0.40 0.38 0.41 15.65%
  QoQ % 24.39% 2.50% 2.56% -2.50% 5.26% -7.32% -
  Horiz. % 124.39% 100.00% 97.56% 95.12% 97.56% 92.68% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 06/02/13 08/11/12 13/08/12 24/05/12 21/02/12 23/11/11 -
Price 0.7400 0.6050 0.5000 0.5000 0.4600 0.4800 0.4400 -
P/RPS 4.87 12.67 9.54 9.70 1.61 9.77 7.29 -23.56%
  QoQ % -61.56% 32.81% -1.65% 502.48% -83.52% 34.02% -
  Horiz. % 66.80% 173.80% 130.86% 133.06% 22.09% 134.02% 100.00%
P/EPS 9.14 22.57 20.16 13.81 21.80 14.24 3.59 86.35%
  QoQ % -59.50% 11.95% 45.98% -36.65% 53.09% 296.66% -
  Horiz. % 254.60% 628.69% 561.56% 384.68% 607.24% 396.66% 100.00%
EY 10.95 4.43 4.96 7.24 4.59 7.02 27.86 -46.31%
  QoQ % 147.18% -10.69% -31.49% 57.73% -34.62% -74.80% -
  Horiz. % 39.30% 15.90% 17.80% 25.99% 16.48% 25.20% 100.00%
DY 4.05 0.00 0.00 0.00 6.52 0.00 6.82 -29.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.38% 0.00% 0.00% 0.00% 95.60% 0.00% 100.00%
P/NAPS 0.58 0.50 0.42 0.42 0.40 0.42 0.40 28.08%
  QoQ % 16.00% 19.05% 0.00% 5.00% -4.76% 5.00% -
  Horiz. % 145.00% 125.00% 105.00% 105.00% 100.00% 105.00% 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.
 


 

229  259  482  1303 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 MYEG-C87 0.055+0.005 
 EAH 0.0150.00 
 HSI-C7K 0.29+0.015 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-H8K 0.175-0.02 
 COMCORP 0.225+0.135 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers