Highlights

[AMPROP] QoQ Quarter Result on 2013-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     710.56%    YoY -     46.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,396 40,714 54,062 59,691 23,905 32,535 87,078 -36.15%
  QoQ % 9.04% -24.69% -9.43% 149.70% -26.53% -62.64% -
  Horiz. % 50.98% 46.76% 62.08% 68.55% 27.45% 37.36% 100.00%
PBT 8,654 18,515 136,782 3,662 1,606 11,680 46,183 -67.22%
  QoQ % -53.26% -86.46% 3,635.17% 128.02% -86.25% -74.71% -
  Horiz. % 18.74% 40.09% 296.17% 7.93% 3.48% 25.29% 100.00%
Tax -1,098 -848 -1,559 19,102 1,076 -476 245 -
  QoQ % -29.48% 45.61% -108.16% 1,675.28% 326.05% -294.29% -
  Horiz. % -448.16% -346.12% -636.33% 7,796.73% 439.18% -194.29% 100.00%
NP 7,556 17,667 135,223 22,764 2,682 11,204 46,428 -70.16%
  QoQ % -57.23% -86.93% 494.02% 748.77% -76.06% -75.87% -
  Horiz. % 16.27% 38.05% 291.25% 49.03% 5.78% 24.13% 100.00%
NP to SH 7,034 17,668 134,811 22,485 2,774 11,231 46,459 -71.56%
  QoQ % -60.19% -86.89% 499.56% 710.56% -75.30% -75.83% -
  Horiz. % 15.14% 38.03% 290.17% 48.40% 5.97% 24.17% 100.00%
Tax Rate 12.69 % 4.58 % 1.14 % -521.63 % -67.00 % 4.08 % -0.53 % -
  QoQ % 177.07% 301.75% 100.22% -678.55% -1,742.16% 869.81% -
  Horiz. % -2,394.34% -864.15% -215.09% 98,420.76% 12,641.51% -769.81% 100.00%
Total Cost 36,840 23,047 -81,161 36,927 21,223 21,331 40,650 -6.34%
  QoQ % 59.85% 128.40% -319.79% 74.00% -0.51% -47.53% -
  Horiz. % 90.63% 56.70% -199.66% 90.84% 52.21% 52.47% 100.00%
Net Worth 949,589 955,809 936,910 803,448 780,187 748,733 734,166 18.69%
  QoQ % -0.65% 2.02% 16.61% 2.98% 4.20% 1.98% -
  Horiz. % 129.34% 130.19% 127.62% 109.44% 106.27% 101.98% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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% 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% 0.00% 100.00%
Equity
30/06/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 949,589 955,809 936,910 803,448 780,187 748,733 734,166 18.69%
  QoQ % -0.65% 2.02% 16.61% 2.98% 4.20% 1.98% -
  Horiz. % 129.34% 130.19% 127.62% 109.44% 106.27% 101.98% 100.00%
NOSH 586,166 579,278 578,339 578,020 577,916 575,948 573,567 1.46%
  QoQ % 1.19% 0.16% 0.06% 0.02% 0.34% 0.42% -
  Horiz. % 102.20% 101.00% 100.83% 100.78% 100.76% 100.42% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.02 % 43.39 % 250.13 % 38.14 % 11.22 % 34.44 % 53.32 % -53.26%
  QoQ % -60.77% -82.65% 555.82% 239.93% -67.42% -35.41% -
  Horiz. % 31.92% 81.38% 469.11% 71.53% 21.04% 64.59% 100.00%
ROE 0.74 % 1.85 % 14.39 % 2.80 % 0.36 % 1.50 % 6.33 % -76.06%
  QoQ % -60.00% -87.14% 413.93% 677.78% -76.00% -76.30% -
  Horiz. % 11.69% 29.23% 227.33% 44.23% 5.69% 23.70% 100.00%
Per Share
30/06/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.57 7.03 9.35 10.33 4.14 5.65 15.18 -37.09%
  QoQ % 7.68% -24.81% -9.49% 149.52% -26.73% -62.78% -
  Horiz. % 49.87% 46.31% 61.59% 68.05% 27.27% 37.22% 100.00%
EPS 1.20 3.05 23.31 3.89 0.48 1.95 8.10 -71.97%
  QoQ % -60.66% -86.92% 499.23% 710.42% -75.38% -75.93% -
  Horiz. % 14.81% 37.65% 287.78% 48.02% 5.93% 24.07% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6200 1.6500 1.6200 1.3900 1.3500 1.3000 1.2800 16.99%
  QoQ % -1.82% 1.85% 16.55% 2.96% 3.85% 1.56% -
  Horiz. % 126.56% 128.91% 126.56% 108.59% 105.47% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.06 5.55 7.37 8.14 3.26 4.44 11.88 -36.13%
  QoQ % 9.19% -24.69% -9.46% 149.69% -26.58% -62.63% -
  Horiz. % 51.01% 46.72% 62.04% 68.52% 27.44% 37.37% 100.00%
EPS 0.96 2.41 18.39 3.07 0.38 1.53 6.34 -71.56%
  QoQ % -60.17% -86.90% 499.02% 707.89% -75.16% -75.87% -
  Horiz. % 15.14% 38.01% 290.06% 48.42% 5.99% 24.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2953 1.3037 1.2780 1.0959 1.0642 1.0213 1.0014 18.70%
  QoQ % -0.64% 2.01% 16.62% 2.98% 4.20% 1.99% -
  Horiz. % 129.35% 130.19% 127.62% 109.44% 106.27% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.9700 1.2000 0.8600 0.8700 0.7850 0.7650 0.6550 -
P/RPS 12.81 17.07 9.20 8.42 18.98 13.54 4.31 106.58%
  QoQ % -24.96% 85.54% 9.26% -55.64% 40.18% 214.15% -
  Horiz. % 297.22% 396.06% 213.46% 195.36% 440.37% 314.15% 100.00%
P/EPS 80.83 39.34 3.69 22.37 163.54 39.23 8.09 363.24%
  QoQ % 105.47% 966.12% -83.50% -86.32% 316.87% 384.92% -
  Horiz. % 999.13% 486.28% 45.61% 276.51% 2,021.51% 484.92% 100.00%
EY 1.24 2.54 27.10 4.47 0.61 2.55 12.37 -78.39%
  QoQ % -51.18% -90.63% 506.26% 632.79% -76.08% -79.39% -
  Horiz. % 10.02% 20.53% 219.08% 36.14% 4.93% 20.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.73 0.53 0.63 0.58 0.59 0.51 11.43%
  QoQ % -17.81% 37.74% -15.87% 8.62% -1.69% 15.69% -
  Horiz. % 117.65% 143.14% 103.92% 123.53% 113.73% 115.69% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 27/05/13 -
Price 0.8800 1.2300 0.9550 0.8700 0.8550 0.8250 0.7400 -
P/RPS 11.62 17.50 10.22 8.42 20.67 14.60 4.87 78.47%
  QoQ % -33.60% 71.23% 21.38% -59.26% 41.58% 199.79% -
  Horiz. % 238.60% 359.34% 209.86% 172.90% 424.44% 299.79% 100.00%
P/EPS 73.33 40.33 4.10 22.37 178.13 42.31 9.14 300.26%
  QoQ % 81.82% 883.66% -81.67% -87.44% 321.01% 362.91% -
  Horiz. % 802.30% 441.25% 44.86% 244.75% 1,948.91% 462.91% 100.00%
EY 1.36 2.48 24.41 4.47 0.56 2.36 10.95 -75.08%
  QoQ % -45.16% -89.84% 446.09% 698.21% -76.27% -78.45% -
  Horiz. % 12.42% 22.65% 222.92% 40.82% 5.11% 21.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.75 0.59 0.63 0.63 0.63 0.58 -4.65%
  QoQ % -28.00% 27.12% -6.35% 0.00% 0.00% 8.62% -
  Horiz. % 93.10% 129.31% 101.72% 108.62% 108.62% 108.62% 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.
 


 

212  245  477  1339 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.285+0.01 
 XDL 0.165+0.005 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 COMCORP 0.225+0.135 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers