Highlights

[AMPROP] QoQ Quarter Result on 2013-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -75.30%    YoY -     -80.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,714 54,062 59,691 23,905 32,535 87,078 27,362 30.43%
  QoQ % -24.69% -9.43% 149.70% -26.53% -62.64% 218.24% -
  Horiz. % 148.80% 197.58% 218.15% 87.37% 118.91% 318.24% 100.00%
PBT 18,515 136,782 3,662 1,606 11,680 46,183 13,560 23.15%
  QoQ % -86.46% 3,635.17% 128.02% -86.25% -74.71% 240.58% -
  Horiz. % 136.54% 1,008.72% 27.01% 11.84% 86.14% 340.58% 100.00%
Tax -848 -1,559 19,102 1,076 -476 245 1,377 -
  QoQ % 45.61% -108.16% 1,675.28% 326.05% -294.29% -82.21% -
  Horiz. % -61.58% -113.22% 1,387.22% 78.14% -34.57% 17.79% 100.00%
NP 17,667 135,223 22,764 2,682 11,204 46,428 14,937 11.88%
  QoQ % -86.93% 494.02% 748.77% -76.06% -75.87% 210.83% -
  Horiz. % 118.28% 905.29% 152.40% 17.96% 75.01% 310.83% 100.00%
NP to SH 17,668 134,811 22,485 2,774 11,231 46,459 15,359 9.81%
  QoQ % -86.89% 499.56% 710.56% -75.30% -75.83% 202.49% -
  Horiz. % 115.03% 877.73% 146.40% 18.06% 73.12% 302.49% 100.00%
Tax Rate 4.58 % 1.14 % -521.63 % -67.00 % 4.08 % -0.53 % -10.15 % -
  QoQ % 301.75% 100.22% -678.55% -1,742.16% 869.81% 94.78% -
  Horiz. % -45.12% -11.23% 5,139.21% 660.10% -40.20% 5.22% 100.00%
Total Cost 23,047 -81,161 36,927 21,223 21,331 40,650 12,425 51.14%
  QoQ % 128.40% -319.79% 74.00% -0.51% -47.53% 227.16% -
  Horiz. % 185.49% -653.21% 297.20% 170.81% 171.68% 327.16% 100.00%
Net Worth 955,809 936,910 803,448 780,187 748,733 734,166 699,178 23.25%
  QoQ % 2.02% 16.61% 2.98% 4.20% 1.98% 5.00% -
  Horiz. % 136.70% 134.00% 114.91% 111.59% 107.09% 105.00% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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% 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% 0.00% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 955,809 936,910 803,448 780,187 748,733 734,166 699,178 23.25%
  QoQ % 2.02% 16.61% 2.98% 4.20% 1.98% 5.00% -
  Horiz. % 136.70% 134.00% 114.91% 111.59% 107.09% 105.00% 100.00%
NOSH 579,278 578,339 578,020 577,916 575,948 573,567 573,097 0.72%
  QoQ % 0.16% 0.06% 0.02% 0.34% 0.42% 0.08% -
  Horiz. % 101.08% 100.91% 100.86% 100.84% 100.50% 100.08% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 43.39 % 250.13 % 38.14 % 11.22 % 34.44 % 53.32 % 54.59 % -14.23%
  QoQ % -82.65% 555.82% 239.93% -67.42% -35.41% -2.33% -
  Horiz. % 79.48% 458.20% 69.87% 20.55% 63.09% 97.67% 100.00%
ROE 1.85 % 14.39 % 2.80 % 0.36 % 1.50 % 6.33 % 2.20 % -10.94%
  QoQ % -87.14% 413.93% 677.78% -76.00% -76.30% 187.73% -
  Horiz. % 84.09% 654.09% 127.27% 16.36% 68.18% 287.73% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.03 9.35 10.33 4.14 5.65 15.18 4.77 29.60%
  QoQ % -24.81% -9.49% 149.52% -26.73% -62.78% 218.24% -
  Horiz. % 147.38% 196.02% 216.56% 86.79% 118.45% 318.24% 100.00%
EPS 3.05 23.31 3.89 0.48 1.95 8.10 2.68 9.03%
  QoQ % -86.92% 499.23% 710.42% -75.38% -75.93% 202.24% -
  Horiz. % 113.81% 869.78% 145.15% 17.91% 72.76% 302.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6500 1.6200 1.3900 1.3500 1.3000 1.2800 1.2200 22.36%
  QoQ % 1.85% 16.55% 2.96% 3.85% 1.56% 4.92% -
  Horiz. % 135.25% 132.79% 113.93% 110.66% 106.56% 104.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.55 7.37 8.14 3.26 4.44 11.88 3.73 30.43%
  QoQ % -24.69% -9.46% 149.69% -26.58% -62.63% 218.50% -
  Horiz. % 148.79% 197.59% 218.23% 87.40% 119.03% 318.50% 100.00%
EPS 2.41 18.39 3.07 0.38 1.53 6.34 2.09 9.99%
  QoQ % -86.90% 499.02% 707.89% -75.16% -75.87% 203.35% -
  Horiz. % 115.31% 879.90% 146.89% 18.18% 73.21% 303.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3037 1.2780 1.0959 1.0642 1.0213 1.0014 0.9537 23.24%
  QoQ % 2.01% 16.62% 2.98% 4.20% 1.99% 5.00% -
  Horiz. % 136.70% 134.00% 114.91% 111.59% 107.09% 105.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.2000 0.8600 0.8700 0.7850 0.7650 0.6550 0.5000 -
P/RPS 17.07 9.20 8.42 18.98 13.54 4.31 10.47 38.65%
  QoQ % 85.54% 9.26% -55.64% 40.18% 214.15% -58.83% -
  Horiz. % 163.04% 87.87% 80.42% 181.28% 129.32% 41.17% 100.00%
P/EPS 39.34 3.69 22.37 163.54 39.23 8.09 18.66 64.64%
  QoQ % 966.12% -83.50% -86.32% 316.87% 384.92% -56.65% -
  Horiz. % 210.83% 19.77% 119.88% 876.42% 210.24% 43.35% 100.00%
EY 2.54 27.10 4.47 0.61 2.55 12.37 5.36 -39.30%
  QoQ % -90.63% 506.26% 632.79% -76.08% -79.39% 130.78% -
  Horiz. % 47.39% 505.60% 83.40% 11.38% 47.57% 230.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.53 0.63 0.58 0.59 0.51 0.41 47.06%
  QoQ % 37.74% -15.87% 8.62% -1.69% 15.69% 24.39% -
  Horiz. % 178.05% 129.27% 153.66% 141.46% 143.90% 124.39% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 -
Price 1.2300 0.9550 0.8700 0.8550 0.8250 0.7400 0.6050 -
P/RPS 17.50 10.22 8.42 20.67 14.60 4.87 12.67 24.10%
  QoQ % 71.23% 21.38% -59.26% 41.58% 199.79% -61.56% -
  Horiz. % 138.12% 80.66% 66.46% 163.14% 115.23% 38.44% 100.00%
P/EPS 40.33 4.10 22.37 178.13 42.31 9.14 22.57 47.41%
  QoQ % 883.66% -81.67% -87.44% 321.01% 362.91% -59.50% -
  Horiz. % 178.69% 18.17% 99.11% 789.23% 187.46% 40.50% 100.00%
EY 2.48 24.41 4.47 0.56 2.36 10.95 4.43 -32.15%
  QoQ % -89.84% 446.09% 698.21% -76.27% -78.45% 147.18% -
  Horiz. % 55.98% 551.02% 100.90% 12.64% 53.27% 247.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.75 0.59 0.63 0.63 0.63 0.58 0.50 31.13%
  QoQ % 27.12% -6.35% 0.00% 0.00% 8.62% 16.00% -
  Horiz. % 150.00% 118.00% 126.00% 126.00% 126.00% 116.00% 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  450  1018 

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 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers