Highlights

[AMPROP] QoQ Quarter Result on 2013-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 02-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -75.83%    YoY -     -45.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 54,062 59,691 23,905 32,535 87,078 27,362 30,055 47.96%
  QoQ % -9.43% 149.70% -26.53% -62.64% 218.24% -8.96% -
  Horiz. % 179.88% 198.61% 79.54% 108.25% 289.73% 91.04% 100.00%
PBT 136,782 3,662 1,606 11,680 46,183 13,560 15,137 334.42%
  QoQ % 3,635.17% 128.02% -86.25% -74.71% 240.58% -10.42% -
  Horiz. % 903.63% 24.19% 10.61% 77.16% 305.10% 89.58% 100.00%
Tax -1,559 19,102 1,076 -476 245 1,377 -616 85.82%
  QoQ % -108.16% 1,675.28% 326.05% -294.29% -82.21% 323.54% -
  Horiz. % 253.08% -3,100.97% -174.68% 77.27% -39.77% -223.54% 100.00%
NP 135,223 22,764 2,682 11,204 46,428 14,937 14,521 343.23%
  QoQ % 494.02% 748.77% -76.06% -75.87% 210.83% 2.86% -
  Horiz. % 931.22% 156.77% 18.47% 77.16% 319.73% 102.86% 100.00%
NP to SH 134,811 22,485 2,774 11,231 46,459 15,359 14,225 348.45%
  QoQ % 499.56% 710.56% -75.30% -75.83% 202.49% 7.97% -
  Horiz. % 947.70% 158.07% 19.50% 78.95% 326.60% 107.97% 100.00%
Tax Rate 1.14 % -521.63 % -67.00 % 4.08 % -0.53 % -10.15 % 4.07 % -57.22%
  QoQ % 100.22% -678.55% -1,742.16% 869.81% 94.78% -349.39% -
  Horiz. % 28.01% -12,816.46% -1,646.19% 100.25% -13.02% -249.39% 100.00%
Total Cost -81,161 36,927 21,223 21,331 40,650 12,425 15,534 -
  QoQ % -319.79% 74.00% -0.51% -47.53% 227.16% -20.01% -
  Horiz. % -522.47% 237.72% 136.62% 137.32% 261.68% 79.99% 100.00%
Net Worth 936,910 803,448 780,187 748,733 734,166 699,178 682,570 23.53%
  QoQ % 16.61% 2.98% 4.20% 1.98% 5.00% 2.43% -
  Horiz. % 137.26% 117.71% 114.30% 109.69% 107.56% 102.43% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 17,207 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 37.04 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 936,910 803,448 780,187 748,733 734,166 699,178 682,570 23.53%
  QoQ % 16.61% 2.98% 4.20% 1.98% 5.00% 2.43% -
  Horiz. % 137.26% 117.71% 114.30% 109.69% 107.56% 102.43% 100.00%
NOSH 578,339 578,020 577,916 575,948 573,567 573,097 573,588 0.55%
  QoQ % 0.06% 0.02% 0.34% 0.42% 0.08% -0.09% -
  Horiz. % 100.83% 100.77% 100.75% 100.41% 100.00% 99.91% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 250.13 % 38.14 % 11.22 % 34.44 % 53.32 % 54.59 % 48.31 % 199.59%
  QoQ % 555.82% 239.93% -67.42% -35.41% -2.33% 13.00% -
  Horiz. % 517.76% 78.95% 23.23% 71.29% 110.37% 113.00% 100.00%
ROE 14.39 % 2.80 % 0.36 % 1.50 % 6.33 % 2.20 % 2.08 % 263.50%
  QoQ % 413.93% 677.78% -76.00% -76.30% 187.73% 5.77% -
  Horiz. % 691.83% 134.62% 17.31% 72.12% 304.33% 105.77% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.35 10.33 4.14 5.65 15.18 4.77 5.24 47.17%
  QoQ % -9.49% 149.52% -26.73% -62.78% 218.24% -8.97% -
  Horiz. % 178.44% 197.14% 79.01% 107.82% 289.69% 91.03% 100.00%
EPS 23.31 3.89 0.48 1.95 8.10 2.68 2.48 345.98%
  QoQ % 499.23% 710.42% -75.38% -75.93% 202.24% 8.06% -
  Horiz. % 939.92% 156.85% 19.35% 78.63% 326.61% 108.06% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6200 1.3900 1.3500 1.3000 1.2800 1.2200 1.1900 22.86%
  QoQ % 16.55% 2.96% 3.85% 1.56% 4.92% 2.52% -
  Horiz. % 136.13% 116.81% 113.45% 109.24% 107.56% 102.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,240,879
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.36 4.81 1.93 2.62 7.02 2.21 2.42 48.12%
  QoQ % -9.36% 149.22% -26.34% -62.68% 217.65% -8.68% -
  Horiz. % 180.17% 198.76% 79.75% 108.26% 290.08% 91.32% 100.00%
EPS 10.86 1.81 0.22 0.91 3.74 1.24 1.15 347.39%
  QoQ % 500.00% 722.73% -75.82% -75.67% 201.61% 7.83% -
  Horiz. % 944.35% 157.39% 19.13% 79.13% 325.22% 107.83% 100.00%
DPS 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7550 0.6475 0.6287 0.6034 0.5917 0.5635 0.5501 23.52%
  QoQ % 16.60% 2.99% 4.19% 1.98% 5.00% 2.44% -
  Horiz. % 137.25% 117.71% 114.29% 109.69% 107.56% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8600 0.8700 0.7850 0.7650 0.6550 0.5000 0.4800 -
P/RPS 9.20 8.42 18.98 13.54 4.31 10.47 9.16 0.29%
  QoQ % 9.26% -55.64% 40.18% 214.15% -58.83% 14.30% -
  Horiz. % 100.44% 91.92% 207.21% 147.82% 47.05% 114.30% 100.00%
P/EPS 3.69 22.37 163.54 39.23 8.09 18.66 19.35 -66.90%
  QoQ % -83.50% -86.32% 316.87% 384.92% -56.65% -3.57% -
  Horiz. % 19.07% 115.61% 845.17% 202.74% 41.81% 96.43% 100.00%
EY 27.10 4.47 0.61 2.55 12.37 5.36 5.17 202.06%
  QoQ % 506.26% 632.79% -76.08% -79.39% 130.78% 3.68% -
  Horiz. % 524.18% 86.46% 11.80% 49.32% 239.26% 103.68% 100.00%
DY 0.00 0.00 0.00 0.00 4.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.53 0.63 0.58 0.59 0.51 0.41 0.40 20.66%
  QoQ % -15.87% 8.62% -1.69% 15.69% 24.39% 2.50% -
  Horiz. % 132.50% 157.50% 145.00% 147.50% 127.50% 102.50% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 -
Price 0.9550 0.8700 0.8550 0.8250 0.7400 0.6050 0.5000 -
P/RPS 10.22 8.42 20.67 14.60 4.87 12.67 9.54 4.70%
  QoQ % 21.38% -59.26% 41.58% 199.79% -61.56% 32.81% -
  Horiz. % 107.13% 88.26% 216.67% 153.04% 51.05% 132.81% 100.00%
P/EPS 4.10 22.37 178.13 42.31 9.14 22.57 20.16 -65.45%
  QoQ % -81.67% -87.44% 321.01% 362.91% -59.50% 11.95% -
  Horiz. % 20.34% 110.96% 883.58% 209.87% 45.34% 111.95% 100.00%
EY 24.41 4.47 0.56 2.36 10.95 4.43 4.96 189.61%
  QoQ % 446.09% 698.21% -76.27% -78.45% 147.18% -10.69% -
  Horiz. % 492.14% 90.12% 11.29% 47.58% 220.77% 89.31% 100.00%
DY 0.00 0.00 0.00 0.00 4.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.63 0.63 0.63 0.58 0.50 0.42 25.46%
  QoQ % -6.35% 0.00% 0.00% 8.62% 16.00% 19.05% -
  Horiz. % 140.48% 150.00% 150.00% 150.00% 138.10% 119.05% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
6. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
7. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
8. TENAGA and TENAGA-C85 i3gambler
PARTNERS & BROKERS