Highlights

[AMPROP] QoQ Quarter Result on 2012-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -37.40%    YoY -     -74.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,362 30,055 29,553 163,677 28,124 34,586 30,445 -6.84%
  QoQ % -8.96% 1.70% -81.94% 481.98% -18.68% 13.60% -
  Horiz. % 89.87% 98.72% 97.07% 537.62% 92.38% 113.60% 100.00%
PBT 13,560 15,137 21,028 8,404 19,493 70,683 2,480 208.77%
  QoQ % -10.42% -28.02% 150.21% -56.89% -72.42% 2,750.12% -
  Horiz. % 546.77% 610.36% 847.90% 338.87% 786.01% 2,850.12% 100.00%
Tax 1,377 -616 -222 4,123 -133 545 -602 -
  QoQ % 323.54% -177.48% -105.38% 3,200.00% -124.40% 190.53% -
  Horiz. % -228.74% 102.33% 36.88% -684.88% 22.09% -90.53% 100.00%
NP 14,937 14,521 20,806 12,527 19,360 71,228 1,878 295.96%
  QoQ % 2.86% -30.21% 66.09% -35.29% -72.82% 3,692.76% -
  Horiz. % 795.37% 773.22% 1,107.88% 667.04% 1,030.88% 3,792.76% 100.00%
NP to SH 15,359 14,225 20,753 12,082 19,299 70,246 1,675 335.16%
  QoQ % 7.97% -31.46% 71.77% -37.40% -72.53% 4,093.79% -
  Horiz. % 916.96% 849.25% 1,238.99% 721.31% 1,152.18% 4,193.79% 100.00%
Tax Rate -10.15 % 4.07 % 1.06 % -49.06 % 0.68 % -0.77 % 24.27 % -
  QoQ % -349.39% 283.96% 102.16% -7,314.71% 188.31% -103.17% -
  Horiz. % -41.82% 16.77% 4.37% -202.14% 2.80% -3.17% 100.00%
Total Cost 12,425 15,534 8,747 151,150 8,764 -36,642 28,567 -42.45%
  QoQ % -20.01% 77.59% -94.21% 1,624.67% 123.92% -228.27% -
  Horiz. % 43.49% 54.38% 30.62% 529.11% 30.68% -128.27% 100.00%
Net Worth 699,178 682,570 682,211 664,223 652,844 635,986 577,586 13.52%
  QoQ % 2.43% 0.05% 2.71% 1.74% 2.65% 10.11% -
  Horiz. % 121.05% 118.18% 118.11% 115.00% 113.03% 110.11% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 17,178 - 17,188 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.94% 0.00% 100.00% -
Div Payout % - % - % - % 142.18 % - % 24.47 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 581.04% 0.00% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 699,178 682,570 682,211 664,223 652,844 635,986 577,586 13.52%
  QoQ % 2.43% 0.05% 2.71% 1.74% 2.65% 10.11% -
  Horiz. % 121.05% 118.18% 118.11% 115.00% 113.03% 110.11% 100.00%
NOSH 573,097 573,588 573,287 572,606 572,670 572,960 577,586 -0.52%
  QoQ % -0.09% 0.05% 0.12% -0.01% -0.05% -0.80% -
  Horiz. % 99.22% 99.31% 99.26% 99.14% 99.15% 99.20% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 54.59 % 48.31 % 70.40 % 7.65 % 68.84 % 205.94 % 6.17 % 324.96%
  QoQ % 13.00% -31.38% 820.26% -88.89% -66.57% 3,237.76% -
  Horiz. % 884.76% 782.98% 1,141.00% 123.99% 1,115.72% 3,337.76% 100.00%
ROE 2.20 % 2.08 % 3.04 % 1.82 % 2.96 % 11.05 % 0.29 % 283.72%
  QoQ % 5.77% -31.58% 67.03% -38.51% -73.21% 3,710.34% -
  Horiz. % 758.62% 717.24% 1,048.28% 627.59% 1,020.69% 3,810.34% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.77 5.24 5.16 28.58 4.91 6.04 5.27 -6.40%
  QoQ % -8.97% 1.55% -81.95% 482.08% -18.71% 14.61% -
  Horiz. % 90.51% 99.43% 97.91% 542.32% 93.17% 114.61% 100.00%
EPS 2.68 2.48 3.62 2.11 3.37 12.26 0.29 337.42%
  QoQ % 8.06% -31.49% 71.56% -37.39% -72.51% 4,127.59% -
  Horiz. % 924.14% 855.17% 1,248.28% 727.59% 1,162.07% 4,227.59% 100.00%
DPS 0.00 0.00 0.00 3.00 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% 100.00% 0.00% 100.00% -
NAPS 1.2200 1.1900 1.1900 1.1600 1.1400 1.1100 1.0000 14.11%
  QoQ % 2.52% 0.00% 2.59% 1.75% 2.70% 11.00% -
  Horiz. % 122.00% 119.00% 119.00% 116.00% 114.00% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.73 4.10 4.03 22.33 3.84 4.72 4.15 -6.84%
  QoQ % -9.02% 1.74% -81.95% 481.51% -18.64% 13.73% -
  Horiz. % 89.88% 98.80% 97.11% 538.07% 92.53% 113.73% 100.00%
EPS 2.09 1.94 2.83 1.65 2.63 9.58 0.23 332.55%
  QoQ % 7.73% -31.45% 71.52% -37.26% -72.55% 4,065.22% -
  Horiz. % 908.70% 843.48% 1,230.43% 717.39% 1,143.48% 4,165.22% 100.00%
DPS 0.00 0.00 0.00 2.34 0.00 2.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.9537 0.9310 0.9305 0.9060 0.8905 0.8675 0.7878 13.52%
  QoQ % 2.44% 0.05% 2.70% 1.74% 2.65% 10.12% -
  Horiz. % 121.06% 118.18% 118.11% 115.00% 113.04% 110.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.5000 0.4800 0.4700 0.4600 0.4300 0.4500 0.6000 -
P/RPS 10.47 9.16 9.12 1.61 8.76 7.45 11.38 -5.38%
  QoQ % 14.30% 0.44% 466.46% -81.62% 17.58% -34.53% -
  Horiz. % 92.00% 80.49% 80.14% 14.15% 76.98% 65.47% 100.00%
P/EPS 18.66 19.35 12.98 21.80 12.76 3.67 206.90 -79.74%
  QoQ % -3.57% 49.08% -40.46% 70.85% 247.68% -98.23% -
  Horiz. % 9.02% 9.35% 6.27% 10.54% 6.17% 1.77% 100.00%
EY 5.36 5.17 7.70 4.59 7.84 27.24 0.48 395.95%
  QoQ % 3.68% -32.86% 67.76% -41.45% -71.22% 5,575.00% -
  Horiz. % 1,116.67% 1,077.08% 1,604.17% 956.25% 1,633.33% 5,675.00% 100.00%
DY 0.00 0.00 0.00 6.52 0.00 6.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 97.75% 0.00% 100.00% -
P/NAPS 0.41 0.40 0.39 0.40 0.38 0.41 0.60 -22.33%
  QoQ % 2.50% 2.56% -2.50% 5.26% -7.32% -31.67% -
  Horiz. % 68.33% 66.67% 65.00% 66.67% 63.33% 68.33% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/02/13 08/11/12 13/08/12 24/05/12 21/02/12 23/11/11 11/08/11 -
Price 0.6050 0.5000 0.5000 0.4600 0.4800 0.4400 0.4900 -
P/RPS 12.67 9.54 9.70 1.61 9.77 7.29 9.30 22.78%
  QoQ % 32.81% -1.65% 502.48% -83.52% 34.02% -21.61% -
  Horiz. % 136.24% 102.58% 104.30% 17.31% 105.05% 78.39% 100.00%
P/EPS 22.57 20.16 13.81 21.80 14.24 3.59 168.97 -73.71%
  QoQ % 11.95% 45.98% -36.65% 53.09% 296.66% -97.88% -
  Horiz. % 13.36% 11.93% 8.17% 12.90% 8.43% 2.12% 100.00%
EY 4.43 4.96 7.24 4.59 7.02 27.86 0.59 281.11%
  QoQ % -10.69% -31.49% 57.73% -34.62% -74.80% 4,622.03% -
  Horiz. % 750.85% 840.68% 1,227.12% 777.97% 1,189.83% 4,722.03% 100.00%
DY 0.00 0.00 0.00 6.52 0.00 6.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 95.60% 0.00% 100.00% -
P/NAPS 0.50 0.42 0.42 0.40 0.42 0.40 0.49 1.35%
  QoQ % 19.05% 0.00% 5.00% -4.76% 5.00% -18.37% -
  Horiz. % 102.04% 85.71% 85.71% 81.63% 85.71% 81.63% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers