Highlights

[AMPROP] QoQ Quarter Result on 2015-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -67.68%    YoY -     -9.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 52,973 43,829 46,096 46,635 41,113 34,400 48,857 5.52%
  QoQ % 20.86% -4.92% -1.16% 13.43% 19.51% -29.59% -
  Horiz. % 108.42% 89.71% 94.35% 95.45% 84.15% 70.41% 100.00%
PBT 10,708 5,606 2,347 6,536 23,580 58,521 7,140 30.92%
  QoQ % 91.01% 138.86% -64.09% -72.28% -59.71% 719.62% -
  Horiz. % 149.97% 78.52% 32.87% 91.54% 330.25% 819.62% 100.00%
Tax -3,270 -506 -1,227 -617 -1,215 -1,080 -1,501 67.81%
  QoQ % -546.25% 58.76% -98.87% 49.22% -12.50% 28.05% -
  Horiz. % 217.85% 33.71% 81.75% 41.11% 80.95% 71.95% 100.00%
NP 7,438 5,100 1,120 5,919 22,365 57,441 5,639 20.21%
  QoQ % 45.84% 355.36% -81.08% -73.53% -61.06% 918.64% -
  Horiz. % 131.90% 90.44% 19.86% 104.97% 396.61% 1,018.64% 100.00%
NP to SH 1,826 4,477 596 5,327 16,484 56,938 4,917 -48.24%
  QoQ % -59.21% 651.17% -88.81% -67.68% -71.05% 1,057.98% -
  Horiz. % 37.14% 91.05% 12.12% 108.34% 335.25% 1,157.98% 100.00%
Tax Rate 30.54 % 9.03 % 52.28 % 9.44 % 5.15 % 1.85 % 21.02 % 28.19%
  QoQ % 238.21% -82.73% 453.81% 83.30% 178.38% -91.20% -
  Horiz. % 145.29% 42.96% 248.72% 44.91% 24.50% 8.80% 100.00%
Total Cost 45,535 38,729 44,976 40,716 18,748 -23,041 43,218 3.53%
  QoQ % 17.57% -13.89% 10.46% 117.18% 181.37% -153.31% -
  Horiz. % 105.36% 89.61% 104.07% 94.21% 43.38% -53.31% 100.00%
Net Worth 812,864 848,273 876,120 935,184 953,717 914,548 835,297 -1.79%
  QoQ % -4.17% -3.18% -6.32% -1.94% 4.28% 9.49% -
  Horiz. % 97.31% 101.55% 104.89% 111.96% 114.18% 109.49% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 35,759 - - - 17,772 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 201.21% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 6,000.00 % - % - % - % 361.45 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,659.98% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 812,864 848,273 876,120 935,184 953,717 914,548 835,297 -1.79%
  QoQ % -4.17% -3.18% -6.32% -1.94% 4.28% 9.49% -
  Horiz. % 97.31% 101.55% 104.89% 111.96% 114.18% 109.49% 100.00%
NOSH 589,032 589,078 595,999 591,888 588,714 590,031 592,409 -0.38%
  QoQ % -0.01% -1.16% 0.69% 0.54% -0.22% -0.40% -
  Horiz. % 99.43% 99.44% 100.61% 99.91% 99.38% 99.60% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.04 % 11.64 % 2.43 % 12.69 % 54.40 % 166.98 % 11.54 % 13.93%
  QoQ % 20.62% 379.01% -80.85% -76.67% -67.42% 1,346.97% -
  Horiz. % 121.66% 100.87% 21.06% 109.97% 471.40% 1,446.97% 100.00%
ROE 0.22 % 0.53 % 0.07 % 0.57 % 1.73 % 6.23 % 0.59 % -48.10%
  QoQ % -58.49% 657.14% -87.72% -67.05% -72.23% 955.93% -
  Horiz. % 37.29% 89.83% 11.86% 96.61% 293.22% 1,055.93% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.99 7.44 7.73 7.88 6.98 5.83 8.25 5.88%
  QoQ % 20.83% -3.75% -1.90% 12.89% 19.73% -29.33% -
  Horiz. % 108.97% 90.18% 93.70% 95.52% 84.61% 70.67% 100.00%
EPS 0.31 0.76 0.10 0.90 2.80 9.65 0.83 -48.04%
  QoQ % -59.21% 660.00% -88.89% -67.86% -70.98% 1,062.65% -
  Horiz. % 37.35% 91.57% 12.05% 108.43% 337.35% 1,162.65% 100.00%
DPS 0.00 0.00 6.00 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% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3800 1.4400 1.4700 1.5800 1.6200 1.5500 1.4100 -1.42%
  QoQ % -4.17% -2.04% -6.96% -2.47% 4.52% 9.93% -
  Horiz. % 97.87% 102.13% 104.26% 112.06% 114.89% 109.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.23 5.98 6.29 6.36 5.61 4.69 6.66 5.61%
  QoQ % 20.90% -4.93% -1.10% 13.37% 19.62% -29.58% -
  Horiz. % 108.56% 89.79% 94.44% 95.50% 84.23% 70.42% 100.00%
EPS 0.25 0.61 0.08 0.73 2.25 7.77 0.67 -48.08%
  QoQ % -59.02% 662.50% -89.04% -67.56% -71.04% 1,059.70% -
  Horiz. % 37.31% 91.04% 11.94% 108.96% 335.82% 1,159.70% 100.00%
DPS 0.00 0.00 4.88 0.00 0.00 0.00 2.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 201.65% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1088 1.1571 1.1950 1.2756 1.3009 1.2475 1.1394 -1.79%
  QoQ % -4.17% -3.17% -6.32% -1.94% 4.28% 9.49% -
  Horiz. % 97.31% 101.55% 104.88% 111.95% 114.17% 109.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.8050 0.8550 0.8950 0.8950 0.9150 0.8650 0.8800 -
P/RPS 8.95 11.49 11.57 11.36 13.10 14.84 10.67 -11.03%
  QoQ % -22.11% -0.69% 1.85% -13.28% -11.73% 39.08% -
  Horiz. % 83.88% 107.69% 108.43% 106.47% 122.77% 139.08% 100.00%
P/EPS 259.68 112.50 895.00 99.44 32.68 8.96 106.02 81.41%
  QoQ % 130.83% -87.43% 800.04% 204.28% 264.73% -91.55% -
  Horiz. % 244.93% 106.11% 844.18% 93.79% 30.82% 8.45% 100.00%
EY 0.39 0.89 0.11 1.01 3.06 11.16 0.94 -44.28%
  QoQ % -56.18% 709.09% -89.11% -66.99% -72.58% 1,087.23% -
  Horiz. % 41.49% 94.68% 11.70% 107.45% 325.53% 1,187.23% 100.00%
DY 0.00 0.00 6.70 0.00 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 196.48% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.59 0.61 0.57 0.56 0.56 0.62 -4.34%
  QoQ % -1.69% -3.28% 7.02% 1.79% 0.00% -9.68% -
  Horiz. % 93.55% 95.16% 98.39% 91.94% 90.32% 90.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/11/16 19/08/16 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 -
Price 0.7850 0.9450 0.8800 0.8450 0.9100 0.7750 0.9850 -
P/RPS 8.73 12.70 11.38 10.72 13.03 13.29 11.94 -18.79%
  QoQ % -31.26% 11.60% 6.16% -17.73% -1.96% 11.31% -
  Horiz. % 73.12% 106.37% 95.31% 89.78% 109.13% 111.31% 100.00%
P/EPS 253.23 124.34 880.00 93.89 32.50 8.03 118.67 65.52%
  QoQ % 103.66% -85.87% 837.27% 188.89% 304.73% -93.23% -
  Horiz. % 213.39% 104.78% 741.55% 79.12% 27.39% 6.77% 100.00%
EY 0.39 0.80 0.11 1.07 3.08 12.45 0.84 -39.96%
  QoQ % -51.25% 627.27% -89.72% -65.26% -75.26% 1,382.14% -
  Horiz. % 46.43% 95.24% 13.10% 127.38% 366.67% 1,482.14% 100.00%
DY 0.00 0.00 6.82 0.00 0.00 0.00 3.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 223.61% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.66 0.60 0.53 0.56 0.50 0.70 -12.77%
  QoQ % -13.64% 10.00% 13.21% -5.36% 12.00% -28.57% -
  Horiz. % 81.43% 94.29% 85.71% 75.71% 80.00% 71.43% 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.
 


 

294  283  517  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMETRIC 0.14-0.01 
 DGB 0.085-0.005 
 PWRWELL 0.315+0.02 
 ARMADA 0.40+0.005 
 SAPNRG 0.245+0.01 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 SMETRIC-WA 0.035+0.01 
 XOX 0.04+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers