Highlights

[AMPROP] QoQ Quarter Result on 2011-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     2,265.29%    YoY -     448.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 28,124 34,586 30,445 26,580 24,336 29,001 29,778 -3.73%
  QoQ % -18.68% 13.60% 14.54% 9.22% -16.09% -2.61% -
  Horiz. % 94.45% 116.15% 102.24% 89.26% 81.72% 97.39% 100.00%
PBT 19,493 70,683 2,480 45,717 -755 2,338 4,483 165.69%
  QoQ % -72.42% 2,750.12% -94.58% 6,155.23% -132.29% -47.85% -
  Horiz. % 434.82% 1,576.69% 55.32% 1,019.79% -16.84% 52.15% 100.00%
Tax -133 545 -602 1,942 -1,056 -1,168 -1,041 -74.54%
  QoQ % -124.40% 190.53% -131.00% 283.90% 9.59% -12.20% -
  Horiz. % 12.78% -52.35% 57.83% -186.55% 101.44% 112.20% 100.00%
NP 19,360 71,228 1,878 47,659 -1,811 1,170 3,442 215.28%
  QoQ % -72.82% 3,692.76% -96.06% 2,731.64% -254.79% -66.01% -
  Horiz. % 562.46% 2,069.38% 54.56% 1,384.63% -52.61% 33.99% 100.00%
NP to SH 19,299 70,246 1,675 47,030 -2,172 440 3,097 237.51%
  QoQ % -72.53% 4,093.79% -96.44% 2,265.29% -593.64% -85.79% -
  Horiz. % 623.15% 2,268.20% 54.08% 1,518.57% -70.13% 14.21% 100.00%
Tax Rate 0.68 % -0.77 % 24.27 % -4.25 % - % 49.96 % 23.22 % -90.44%
  QoQ % 188.31% -103.17% 671.06% 0.00% 0.00% 115.16% -
  Horiz. % 2.93% -3.32% 104.52% -18.30% 0.00% 215.16% 100.00%
Total Cost 8,764 -36,642 28,567 -21,079 26,147 27,831 26,336 -51.88%
  QoQ % 123.92% -228.27% 235.52% -180.62% -6.05% 5.68% -
  Horiz. % 33.28% -139.13% 108.47% -80.04% 99.28% 105.68% 100.00%
Net Worth 652,844 635,986 577,586 574,236 520,136 506,000 527,637 15.21%
  QoQ % 2.65% 10.11% 0.58% 10.40% 2.79% -4.10% -
  Horiz. % 123.73% 120.53% 109.47% 108.83% 98.58% 95.90% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 17,188 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 24.47 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 652,844 635,986 577,586 574,236 520,136 506,000 527,637 15.21%
  QoQ % 2.65% 10.11% 0.58% 10.40% 2.79% -4.10% -
  Horiz. % 123.73% 120.53% 109.47% 108.83% 98.58% 95.90% 100.00%
NOSH 572,670 572,960 577,586 574,236 571,578 550,000 573,518 -0.10%
  QoQ % -0.05% -0.80% 0.58% 0.47% 3.92% -4.10% -
  Horiz. % 99.85% 99.90% 100.71% 100.13% 99.66% 95.90% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 68.84 % 205.94 % 6.17 % 179.30 % -7.44 % 4.03 % 11.56 % 227.47%
  QoQ % -66.57% 3,237.76% -96.56% 2,509.95% -284.62% -65.14% -
  Horiz. % 595.50% 1,781.49% 53.37% 1,551.04% -64.36% 34.86% 100.00%
ROE 2.96 % 11.05 % 0.29 % 8.19 % -0.42 % 0.09 % 0.59 % 192.20%
  QoQ % -73.21% 3,710.34% -96.46% 2,050.00% -566.67% -84.75% -
  Horiz. % 501.69% 1,872.88% 49.15% 1,388.14% -71.19% 15.25% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.91 6.04 5.27 4.63 4.26 5.27 5.19 -3.62%
  QoQ % -18.71% 14.61% 13.82% 8.69% -19.17% 1.54% -
  Horiz. % 94.61% 116.38% 101.54% 89.21% 82.08% 101.54% 100.00%
EPS 3.37 12.26 0.29 8.19 -0.38 0.08 0.54 237.84%
  QoQ % -72.51% 4,127.59% -96.46% 2,255.26% -575.00% -85.19% -
  Horiz. % 624.07% 2,270.37% 53.70% 1,516.67% -70.37% 14.81% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.1400 1.1100 1.0000 1.0000 0.9100 0.9200 0.9200 15.32%
  QoQ % 2.70% 11.00% 0.00% 9.89% -1.09% 0.00% -
  Horiz. % 123.91% 120.65% 108.70% 108.70% 98.91% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.84 4.72 4.15 3.63 3.32 3.96 4.06 -3.64%
  QoQ % -18.64% 13.73% 14.33% 9.34% -16.16% -2.46% -
  Horiz. % 94.58% 116.26% 102.22% 89.41% 81.77% 97.54% 100.00%
EPS 2.63 9.58 0.23 6.41 -0.30 0.06 0.42 238.60%
  QoQ % -72.55% 4,065.22% -96.41% 2,236.67% -600.00% -85.71% -
  Horiz. % 626.19% 2,280.95% 54.76% 1,526.19% -71.43% 14.29% 100.00%
DPS 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8905 0.8675 0.7878 0.7833 0.7095 0.6902 0.7197 15.21%
  QoQ % 2.65% 10.12% 0.57% 10.40% 2.80% -4.10% -
  Horiz. % 123.73% 120.54% 109.46% 108.84% 98.58% 95.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4300 0.4500 0.6000 0.4400 0.4100 0.4100 0.3800 -
P/RPS 8.76 7.45 11.38 9.51 9.63 7.78 7.32 12.68%
  QoQ % 17.58% -34.53% 19.66% -1.25% 23.78% 6.28% -
  Horiz. % 119.67% 101.78% 155.46% 129.92% 131.56% 106.28% 100.00%
P/EPS 12.76 3.67 206.90 5.37 -107.89 512.50 70.37 -67.86%
  QoQ % 247.68% -98.23% 3,752.89% 104.98% -121.05% 628.29% -
  Horiz. % 18.13% 5.22% 294.02% 7.63% -153.32% 728.29% 100.00%
EY 7.84 27.24 0.48 18.61 -0.93 0.20 1.42 211.41%
  QoQ % -71.22% 5,575.00% -97.42% 2,101.08% -565.00% -85.92% -
  Horiz. % 552.11% 1,918.31% 33.80% 1,310.56% -65.49% 14.08% 100.00%
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.38 0.41 0.60 0.44 0.45 0.45 0.41 -4.93%
  QoQ % -7.32% -31.67% 36.36% -2.22% 0.00% 9.76% -
  Horiz. % 92.68% 100.00% 146.34% 107.32% 109.76% 109.76% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 23/11/11 11/08/11 24/05/11 22/02/11 11/11/10 09/08/10 -
Price 0.4800 0.4400 0.4900 0.6100 0.4100 0.4600 0.4000 -
P/RPS 9.77 7.29 9.30 13.18 9.63 8.72 7.70 17.15%
  QoQ % 34.02% -21.61% -29.44% 36.86% 10.44% 13.25% -
  Horiz. % 126.88% 94.68% 120.78% 171.17% 125.06% 113.25% 100.00%
P/EPS 14.24 3.59 168.97 7.45 -107.89 575.00 74.07 -66.59%
  QoQ % 296.66% -97.88% 2,168.05% 106.91% -118.76% 676.29% -
  Horiz. % 19.23% 4.85% 228.12% 10.06% -145.66% 776.29% 100.00%
EY 7.02 27.86 0.59 13.43 -0.93 0.17 1.35 199.25%
  QoQ % -74.80% 4,622.03% -95.61% 1,544.09% -647.06% -87.41% -
  Horiz. % 520.00% 2,063.70% 43.70% 994.81% -68.89% 12.59% 100.00%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.42 0.40 0.49 0.61 0.45 0.50 0.43 -1.55%
  QoQ % 5.00% -18.37% -19.67% 35.56% -10.00% 16.28% -
  Horiz. % 97.67% 93.02% 113.95% 141.86% 104.65% 116.28% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers