Highlights

[AMPROP] QoQ Quarter Result on 2014-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     499.56%    YoY -     190.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 39,639 44,396 40,714 54,062 59,691 23,905 32,535 14.03%
  QoQ % -10.71% 9.04% -24.69% -9.43% 149.70% -26.53% -
  Horiz. % 121.83% 136.46% 125.14% 166.17% 183.47% 73.47% 100.00%
PBT 6,889 8,654 18,515 136,782 3,662 1,606 11,680 -29.60%
  QoQ % -20.40% -53.26% -86.46% 3,635.17% 128.02% -86.25% -
  Horiz. % 58.98% 74.09% 158.52% 1,171.08% 31.35% 13.75% 100.00%
Tax -1,054 -1,098 -848 -1,559 19,102 1,076 -476 69.64%
  QoQ % 4.01% -29.48% 45.61% -108.16% 1,675.28% 326.05% -
  Horiz. % 221.43% 230.67% 178.15% 327.52% -4,013.03% -226.05% 100.00%
NP 5,835 7,556 17,667 135,223 22,764 2,682 11,204 -35.19%
  QoQ % -22.78% -57.23% -86.93% 494.02% 748.77% -76.06% -
  Horiz. % 52.08% 67.44% 157.68% 1,206.92% 203.18% 23.94% 100.00%
NP to SH 5,881 7,034 17,668 134,811 22,485 2,774 11,231 -34.96%
  QoQ % -16.39% -60.19% -86.89% 499.56% 710.56% -75.30% -
  Horiz. % 52.36% 62.63% 157.31% 1,200.35% 200.20% 24.70% 100.00%
Tax Rate 15.30 % 12.69 % 4.58 % 1.14 % -521.63 % -67.00 % 4.08 % 140.79%
  QoQ % 20.57% 177.07% 301.75% 100.22% -678.55% -1,742.16% -
  Horiz. % 375.00% 311.03% 112.25% 27.94% -12,785.05% -1,642.16% 100.00%
Total Cost 33,804 36,840 23,047 -81,161 36,927 21,223 21,331 35.81%
  QoQ % -8.24% 59.85% 128.40% -319.79% 74.00% -0.51% -
  Horiz. % 158.47% 172.71% 108.04% -380.48% 173.11% 99.49% 100.00%
Net Worth 950,464 949,589 955,809 936,910 803,448 780,187 748,733 17.19%
  QoQ % 0.09% -0.65% 2.02% 16.61% 2.98% 4.20% -
  Horiz. % 126.94% 126.83% 127.66% 125.13% 107.31% 104.20% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 950,464 949,589 955,809 936,910 803,448 780,187 748,733 17.19%
  QoQ % 0.09% -0.65% 2.02% 16.61% 2.98% 4.20% -
  Horiz. % 126.94% 126.83% 127.66% 125.13% 107.31% 104.20% 100.00%
NOSH 594,040 586,166 579,278 578,339 578,020 577,916 575,948 2.08%
  QoQ % 1.34% 1.19% 0.16% 0.06% 0.02% 0.34% -
  Horiz. % 103.14% 101.77% 100.58% 100.42% 100.36% 100.34% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.72 % 17.02 % 43.39 % 250.13 % 38.14 % 11.22 % 34.44 % -43.17%
  QoQ % -13.51% -60.77% -82.65% 555.82% 239.93% -67.42% -
  Horiz. % 42.74% 49.42% 125.99% 726.28% 110.74% 32.58% 100.00%
ROE 0.62 % 0.74 % 1.85 % 14.39 % 2.80 % 0.36 % 1.50 % -44.42%
  QoQ % -16.22% -60.00% -87.14% 413.93% 677.78% -76.00% -
  Horiz. % 41.33% 49.33% 123.33% 959.33% 186.67% 24.00% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.67 7.57 7.03 9.35 10.33 4.14 5.65 11.67%
  QoQ % -11.89% 7.68% -24.81% -9.49% 149.52% -26.73% -
  Horiz. % 118.05% 133.98% 124.42% 165.49% 182.83% 73.27% 100.00%
EPS 0.99 1.20 3.05 23.31 3.89 0.48 1.95 -36.28%
  QoQ % -17.50% -60.66% -86.92% 499.23% 710.42% -75.38% -
  Horiz. % 50.77% 61.54% 156.41% 1,195.38% 199.49% 24.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6000 1.6200 1.6500 1.6200 1.3900 1.3500 1.3000 14.80%
  QoQ % -1.23% -1.82% 1.85% 16.55% 2.96% 3.85% -
  Horiz. % 123.08% 124.62% 126.92% 124.62% 106.92% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.41 6.06 5.55 7.37 8.14 3.26 4.44 14.04%
  QoQ % -10.73% 9.19% -24.69% -9.46% 149.69% -26.58% -
  Horiz. % 121.85% 136.49% 125.00% 165.99% 183.33% 73.42% 100.00%
EPS 0.80 0.96 2.41 18.39 3.07 0.38 1.53 -35.02%
  QoQ % -16.67% -60.17% -86.90% 499.02% 707.89% -75.16% -
  Horiz. % 52.29% 62.75% 157.52% 1,201.96% 200.65% 24.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2964 1.2953 1.3037 1.2780 1.0959 1.0642 1.0213 17.18%
  QoQ % 0.08% -0.64% 2.01% 16.62% 2.98% 4.20% -
  Horiz. % 126.94% 126.83% 127.65% 125.13% 107.30% 104.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.7500 0.9700 1.2000 0.8600 0.8700 0.7850 0.7650 -
P/RPS 11.24 12.81 17.07 9.20 8.42 18.98 13.54 -11.64%
  QoQ % -12.26% -24.96% 85.54% 9.26% -55.64% 40.18% -
  Horiz. % 83.01% 94.61% 126.07% 67.95% 62.19% 140.18% 100.00%
P/EPS 75.76 80.83 39.34 3.69 22.37 163.54 39.23 54.89%
  QoQ % -6.27% 105.47% 966.12% -83.50% -86.32% 316.87% -
  Horiz. % 193.12% 206.04% 100.28% 9.41% 57.02% 416.87% 100.00%
EY 1.32 1.24 2.54 27.10 4.47 0.61 2.55 -35.45%
  QoQ % 6.45% -51.18% -90.63% 506.26% 632.79% -76.08% -
  Horiz. % 51.76% 48.63% 99.61% 1,062.75% 175.29% 23.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.60 0.73 0.53 0.63 0.58 0.59 -14.03%
  QoQ % -21.67% -17.81% 37.74% -15.87% 8.62% -1.69% -
  Horiz. % 79.66% 101.69% 123.73% 89.83% 106.78% 98.31% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 -
Price 0.7950 0.8800 1.2300 0.9550 0.8700 0.8550 0.8250 -
P/RPS 11.91 11.62 17.50 10.22 8.42 20.67 14.60 -12.66%
  QoQ % 2.50% -33.60% 71.23% 21.38% -59.26% 41.58% -
  Horiz. % 81.58% 79.59% 119.86% 70.00% 57.67% 141.58% 100.00%
P/EPS 80.30 73.33 40.33 4.10 22.37 178.13 42.31 53.11%
  QoQ % 9.50% 81.82% 883.66% -81.67% -87.44% 321.01% -
  Horiz. % 189.79% 173.32% 95.32% 9.69% 52.87% 421.01% 100.00%
EY 1.25 1.36 2.48 24.41 4.47 0.56 2.36 -34.46%
  QoQ % -8.09% -45.16% -89.84% 446.09% 698.21% -76.27% -
  Horiz. % 52.97% 57.63% 105.08% 1,034.32% 189.41% 23.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.54 0.75 0.59 0.63 0.63 0.63 -14.24%
  QoQ % -7.41% -28.00% 27.12% -6.35% 0.00% 0.00% -
  Horiz. % 79.37% 85.71% 119.05% 93.65% 100.00% 100.00% 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.
 


 

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