Highlights

[AMPROP] QoQ Quarter Result on 2012-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 06-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     7.97%    YoY -     -20.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,905 32,535 87,078 27,362 30,055 29,553 163,677 -72.23%
  QoQ % -26.53% -62.64% 218.24% -8.96% 1.70% -81.94% -
  Horiz. % 14.60% 19.88% 53.20% 16.72% 18.36% 18.06% 100.00%
PBT 1,606 11,680 46,183 13,560 15,137 21,028 8,404 -66.79%
  QoQ % -86.25% -74.71% 240.58% -10.42% -28.02% 150.21% -
  Horiz. % 19.11% 138.98% 549.54% 161.35% 180.12% 250.21% 100.00%
Tax 1,076 -476 245 1,377 -616 -222 4,123 -59.13%
  QoQ % 326.05% -294.29% -82.21% 323.54% -177.48% -105.38% -
  Horiz. % 26.10% -11.54% 5.94% 33.40% -14.94% -5.38% 100.00%
NP 2,682 11,204 46,428 14,937 14,521 20,806 12,527 -64.18%
  QoQ % -76.06% -75.87% 210.83% 2.86% -30.21% 66.09% -
  Horiz. % 21.41% 89.44% 370.62% 119.24% 115.92% 166.09% 100.00%
NP to SH 2,774 11,231 46,459 15,359 14,225 20,753 12,082 -62.47%
  QoQ % -75.30% -75.83% 202.49% 7.97% -31.46% 71.77% -
  Horiz. % 22.96% 92.96% 384.53% 127.12% 117.74% 171.77% 100.00%
Tax Rate -67.00 % 4.08 % -0.53 % -10.15 % 4.07 % 1.06 % -49.06 % 23.07%
  QoQ % -1,742.16% 869.81% 94.78% -349.39% 283.96% 102.16% -
  Horiz. % 136.57% -8.32% 1.08% 20.69% -8.30% -2.16% 100.00%
Total Cost 21,223 21,331 40,650 12,425 15,534 8,747 151,150 -72.95%
  QoQ % -0.51% -47.53% 227.16% -20.01% 77.59% -94.21% -
  Horiz. % 14.04% 14.11% 26.89% 8.22% 10.28% 5.79% 100.00%
Net Worth 780,187 748,733 734,166 699,178 682,570 682,211 664,223 11.31%
  QoQ % 4.20% 1.98% 5.00% 2.43% 0.05% 2.71% -
  Horiz. % 117.46% 112.72% 110.53% 105.26% 102.76% 102.71% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 17,207 - - - 17,178 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.17% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 37.04 % - % - % - % 142.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 26.05% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 780,187 748,733 734,166 699,178 682,570 682,211 664,223 11.31%
  QoQ % 4.20% 1.98% 5.00% 2.43% 0.05% 2.71% -
  Horiz. % 117.46% 112.72% 110.53% 105.26% 102.76% 102.71% 100.00%
NOSH 577,916 575,948 573,567 573,097 573,588 573,287 572,606 0.62%
  QoQ % 0.34% 0.42% 0.08% -0.09% 0.05% 0.12% -
  Horiz. % 100.93% 100.58% 100.17% 100.09% 100.17% 100.12% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.22 % 34.44 % 53.32 % 54.59 % 48.31 % 70.40 % 7.65 % 29.06%
  QoQ % -67.42% -35.41% -2.33% 13.00% -31.38% 820.26% -
  Horiz. % 146.67% 450.20% 696.99% 713.59% 631.50% 920.26% 100.00%
ROE 0.36 % 1.50 % 6.33 % 2.20 % 2.08 % 3.04 % 1.82 % -66.02%
  QoQ % -76.00% -76.30% 187.73% 5.77% -31.58% 67.03% -
  Horiz. % 19.78% 82.42% 347.80% 120.88% 114.29% 167.03% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.14 5.65 15.18 4.77 5.24 5.16 28.58 -72.39%
  QoQ % -26.73% -62.78% 218.24% -8.97% 1.55% -81.95% -
  Horiz. % 14.49% 19.77% 53.11% 16.69% 18.33% 18.05% 100.00%
EPS 0.48 1.95 8.10 2.68 2.48 3.62 2.11 -62.70%
  QoQ % -75.38% -75.93% 202.24% 8.06% -31.49% 71.56% -
  Horiz. % 22.75% 92.42% 383.89% 127.01% 117.54% 171.56% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3500 1.3000 1.2800 1.2200 1.1900 1.1900 1.1600 10.63%
  QoQ % 3.85% 1.56% 4.92% 2.52% 0.00% 2.59% -
  Horiz. % 116.38% 112.07% 110.34% 105.17% 102.59% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,240,879
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.93 2.62 7.02 2.21 2.42 2.38 13.19 -72.20%
  QoQ % -26.34% -62.68% 217.65% -8.68% 1.68% -81.96% -
  Horiz. % 14.63% 19.86% 53.22% 16.76% 18.35% 18.04% 100.00%
EPS 0.22 0.91 3.74 1.24 1.15 1.67 0.97 -62.78%
  QoQ % -75.82% -75.67% 201.61% 7.83% -31.14% 72.16% -
  Horiz. % 22.68% 93.81% 385.57% 127.84% 118.56% 172.16% 100.00%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 1.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.72% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6287 0.6034 0.5917 0.5635 0.5501 0.5498 0.5353 11.31%
  QoQ % 4.19% 1.98% 5.00% 2.44% 0.05% 2.71% -
  Horiz. % 117.45% 112.72% 110.54% 105.27% 102.76% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.7850 0.7650 0.6550 0.5000 0.4800 0.4700 0.4600 -
P/RPS 18.98 13.54 4.31 10.47 9.16 9.12 1.61 417.20%
  QoQ % 40.18% 214.15% -58.83% 14.30% 0.44% 466.46% -
  Horiz. % 1,178.88% 840.99% 267.70% 650.31% 568.94% 566.46% 100.00%
P/EPS 163.54 39.23 8.09 18.66 19.35 12.98 21.80 282.75%
  QoQ % 316.87% 384.92% -56.65% -3.57% 49.08% -40.46% -
  Horiz. % 750.18% 179.95% 37.11% 85.60% 88.76% 59.54% 100.00%
EY 0.61 2.55 12.37 5.36 5.17 7.70 4.59 -73.93%
  QoQ % -76.08% -79.39% 130.78% 3.68% -32.86% 67.76% -
  Horiz. % 13.29% 55.56% 269.50% 116.78% 112.64% 167.76% 100.00%
DY 0.00 0.00 4.58 0.00 0.00 0.00 6.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.25% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.59 0.51 0.41 0.40 0.39 0.40 28.08%
  QoQ % -1.69% 15.69% 24.39% 2.50% 2.56% -2.50% -
  Horiz. % 145.00% 147.50% 127.50% 102.50% 100.00% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 24/05/12 -
Price 0.8550 0.8250 0.7400 0.6050 0.5000 0.5000 0.4600 -
P/RPS 20.67 14.60 4.87 12.67 9.54 9.70 1.61 447.44%
  QoQ % 41.58% 199.79% -61.56% 32.81% -1.65% 502.48% -
  Horiz. % 1,283.85% 906.83% 302.48% 786.96% 592.55% 602.48% 100.00%
P/EPS 178.13 42.31 9.14 22.57 20.16 13.81 21.80 305.17%
  QoQ % 321.01% 362.91% -59.50% 11.95% 45.98% -36.65% -
  Horiz. % 817.11% 194.08% 41.93% 103.53% 92.48% 63.35% 100.00%
EY 0.56 2.36 10.95 4.43 4.96 7.24 4.59 -75.37%
  QoQ % -76.27% -78.45% 147.18% -10.69% -31.49% 57.73% -
  Horiz. % 12.20% 51.42% 238.56% 96.51% 108.06% 157.73% 100.00%
DY 0.00 0.00 4.05 0.00 0.00 0.00 6.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.12% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.63 0.58 0.50 0.42 0.42 0.40 35.33%
  QoQ % 0.00% 8.62% 16.00% 19.05% 0.00% 5.00% -
  Horiz. % 157.50% 157.50% 145.00% 125.00% 105.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS