Highlights

[AMPROP] QoQ Quarter Result on 2015-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -16.39%    YoY -     -96.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 46,635 41,113 34,400 48,857 39,639 44,396 40,714 9.45%
  QoQ % 13.43% 19.51% -29.59% 23.25% -10.71% 9.04% -
  Horiz. % 114.54% 100.98% 84.49% 120.00% 97.36% 109.04% 100.00%
PBT 6,536 23,580 58,521 7,140 6,889 8,654 18,515 -49.96%
  QoQ % -72.28% -59.71% 719.62% 3.64% -20.40% -53.26% -
  Horiz. % 35.30% 127.36% 316.07% 38.56% 37.21% 46.74% 100.00%
Tax -617 -1,215 -1,080 -1,501 -1,054 -1,098 -848 -19.06%
  QoQ % 49.22% -12.50% 28.05% -42.41% 4.01% -29.48% -
  Horiz. % 72.76% 143.28% 127.36% 177.00% 124.29% 129.48% 100.00%
NP 5,919 22,365 57,441 5,639 5,835 7,556 17,667 -51.67%
  QoQ % -73.53% -61.06% 918.64% -3.36% -22.78% -57.23% -
  Horiz. % 33.50% 126.59% 325.13% 31.92% 33.03% 42.77% 100.00%
NP to SH 5,327 16,484 56,938 4,917 5,881 7,034 17,668 -54.94%
  QoQ % -67.68% -71.05% 1,057.98% -16.39% -16.39% -60.19% -
  Horiz. % 30.15% 93.30% 322.27% 27.83% 33.29% 39.81% 100.00%
Tax Rate 9.44 % 5.15 % 1.85 % 21.02 % 15.30 % 12.69 % 4.58 % 61.75%
  QoQ % 83.30% 178.38% -91.20% 37.39% 20.57% 177.07% -
  Horiz. % 206.11% 112.45% 40.39% 458.95% 334.06% 277.07% 100.00%
Total Cost 40,716 18,748 -23,041 43,218 33,804 36,840 23,047 45.99%
  QoQ % 117.18% 181.37% -153.31% 27.85% -8.24% 59.85% -
  Horiz. % 176.67% 81.35% -99.97% 187.52% 146.67% 159.85% 100.00%
Net Worth 935,184 953,717 914,548 835,297 950,464 949,589 955,809 -1.44%
  QoQ % -1.94% 4.28% 9.49% -12.12% 0.09% -0.65% -
  Horiz. % 97.84% 99.78% 95.68% 87.39% 99.44% 99.35% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 17,772 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 361.45 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 935,184 953,717 914,548 835,297 950,464 949,589 955,809 -1.44%
  QoQ % -1.94% 4.28% 9.49% -12.12% 0.09% -0.65% -
  Horiz. % 97.84% 99.78% 95.68% 87.39% 99.44% 99.35% 100.00%
NOSH 591,888 588,714 590,031 592,409 594,040 586,166 579,278 1.44%
  QoQ % 0.54% -0.22% -0.40% -0.27% 1.34% 1.19% -
  Horiz. % 102.18% 101.63% 101.86% 102.27% 102.55% 101.19% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.69 % 54.40 % 166.98 % 11.54 % 14.72 % 17.02 % 43.39 % -55.84%
  QoQ % -76.67% -67.42% 1,346.97% -21.60% -13.51% -60.77% -
  Horiz. % 29.25% 125.37% 384.84% 26.60% 33.92% 39.23% 100.00%
ROE 0.57 % 1.73 % 6.23 % 0.59 % 0.62 % 0.74 % 1.85 % -54.28%
  QoQ % -67.05% -72.23% 955.93% -4.84% -16.22% -60.00% -
  Horiz. % 30.81% 93.51% 336.76% 31.89% 33.51% 40.00% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.88 6.98 5.83 8.25 6.67 7.57 7.03 7.88%
  QoQ % 12.89% 19.73% -29.33% 23.69% -11.89% 7.68% -
  Horiz. % 112.09% 99.29% 82.93% 117.35% 94.88% 107.68% 100.00%
EPS 0.90 2.80 9.65 0.83 0.99 1.20 3.05 -55.58%
  QoQ % -67.86% -70.98% 1,062.65% -16.16% -17.50% -60.66% -
  Horiz. % 29.51% 91.80% 316.39% 27.21% 32.46% 39.34% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5800 1.6200 1.5500 1.4100 1.6000 1.6200 1.6500 -2.84%
  QoQ % -2.47% 4.52% 9.93% -11.88% -1.23% -1.82% -
  Horiz. % 95.76% 98.18% 93.94% 85.45% 96.97% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.36 5.61 4.69 6.66 5.41 6.06 5.55 9.48%
  QoQ % 13.37% 19.62% -29.58% 23.11% -10.73% 9.19% -
  Horiz. % 114.59% 101.08% 84.50% 120.00% 97.48% 109.19% 100.00%
EPS 0.73 2.25 7.77 0.67 0.80 0.96 2.41 -54.80%
  QoQ % -67.56% -71.04% 1,059.70% -16.25% -16.67% -60.17% -
  Horiz. % 30.29% 93.36% 322.41% 27.80% 33.20% 39.83% 100.00%
DPS 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2756 1.3009 1.2475 1.1394 1.2964 1.2953 1.3037 -1.44%
  QoQ % -1.94% 4.28% 9.49% -12.11% 0.08% -0.64% -
  Horiz. % 97.84% 99.79% 95.69% 87.40% 99.44% 99.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8950 0.9150 0.8650 0.8800 0.7500 0.9700 1.2000 -
P/RPS 11.36 13.10 14.84 10.67 11.24 12.81 17.07 -23.72%
  QoQ % -13.28% -11.73% 39.08% -5.07% -12.26% -24.96% -
  Horiz. % 66.55% 76.74% 86.94% 62.51% 65.85% 75.04% 100.00%
P/EPS 99.44 32.68 8.96 106.02 75.76 80.83 39.34 85.25%
  QoQ % 204.28% 264.73% -91.55% 39.94% -6.27% 105.47% -
  Horiz. % 252.77% 83.07% 22.78% 269.50% 192.58% 205.47% 100.00%
EY 1.01 3.06 11.16 0.94 1.32 1.24 2.54 -45.83%
  QoQ % -66.99% -72.58% 1,087.23% -28.79% 6.45% -51.18% -
  Horiz. % 39.76% 120.47% 439.37% 37.01% 51.97% 48.82% 100.00%
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.56 0.56 0.62 0.47 0.60 0.73 -15.17%
  QoQ % 1.79% 0.00% -9.68% 31.91% -21.67% -17.81% -
  Horiz. % 78.08% 76.71% 76.71% 84.93% 64.38% 82.19% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 -
Price 0.8450 0.9100 0.7750 0.9850 0.7950 0.8800 1.2300 -
P/RPS 10.72 13.03 13.29 11.94 11.91 11.62 17.50 -27.81%
  QoQ % -17.73% -1.96% 11.31% 0.25% 2.50% -33.60% -
  Horiz. % 61.26% 74.46% 75.94% 68.23% 68.06% 66.40% 100.00%
P/EPS 93.89 32.50 8.03 118.67 80.30 73.33 40.33 75.38%
  QoQ % 188.89% 304.73% -93.23% 47.78% 9.50% 81.82% -
  Horiz. % 232.80% 80.59% 19.91% 294.25% 199.11% 181.82% 100.00%
EY 1.07 3.08 12.45 0.84 1.25 1.36 2.48 -42.81%
  QoQ % -65.26% -75.26% 1,382.14% -32.80% -8.09% -45.16% -
  Horiz. % 43.15% 124.19% 502.02% 33.87% 50.40% 54.84% 100.00%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.56 0.50 0.70 0.50 0.54 0.75 -20.61%
  QoQ % -5.36% 12.00% -28.57% 40.00% -7.41% -28.00% -
  Horiz. % 70.67% 74.67% 66.67% 93.33% 66.67% 72.00% 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.
 


 

285  507  453  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 XDL 0.16-0.005 
 SAPNRG 0.26-0.01 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.355+0.095 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers