Highlights

[AMPROP] QoQ TTM Result on 2014-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     3.76%    YoY -     103.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 173,606 178,811 198,863 178,372 170,193 203,209 170,880 1.06%
  QoQ % -2.91% -10.08% 11.49% 4.81% -16.25% 18.92% -
  Horiz. % 101.60% 104.64% 116.38% 104.38% 99.60% 118.92% 100.00%
PBT 41,198 170,840 167,613 160,565 153,730 63,131 73,029 -31.75%
  QoQ % -75.89% 1.93% 4.39% 4.45% 143.51% -13.55% -
  Horiz. % 56.41% 233.93% 229.52% 219.86% 210.51% 86.45% 100.00%
Tax -4,501 -4,559 15,597 17,771 18,143 19,947 2,222 -
  QoQ % 1.27% -129.23% -12.23% -2.05% -9.04% 797.70% -
  Horiz. % -202.57% -205.18% 701.94% 799.77% 816.52% 897.70% 100.00%
NP 36,697 166,281 183,210 178,336 171,873 83,078 75,251 -38.07%
  QoQ % -77.93% -9.24% 2.73% 3.76% 106.88% 10.40% -
  Horiz. % 48.77% 220.97% 243.47% 236.99% 228.40% 110.40% 100.00%
NP to SH 35,500 165,394 181,998 177,738 171,301 82,949 75,823 -39.73%
  QoQ % -78.54% -9.12% 2.40% 3.76% 106.51% 9.40% -
  Horiz. % 46.82% 218.13% 240.03% 234.41% 225.92% 109.40% 100.00%
Tax Rate 10.93 % 2.67 % -9.31 % -11.07 % -11.80 % -31.60 % -3.04 % -
  QoQ % 309.36% 128.68% 15.90% 6.19% 62.66% -939.47% -
  Horiz. % -359.54% -87.83% 306.25% 364.14% 388.16% 1,039.47% 100.00%
Total Cost 136,909 12,530 15,653 36 -1,680 120,131 95,629 27.05%
  QoQ % 992.65% -19.95% 43,380.55% 102.14% -101.40% 25.62% -
  Horiz. % 143.17% 13.10% 16.37% 0.04% -1.76% 125.62% 100.00%
Net Worth 835,297 950,464 949,589 955,809 936,910 803,448 780,187 4.66%
  QoQ % -12.12% 0.09% -0.65% 2.02% 16.61% 2.98% -
  Horiz. % 107.06% 121.83% 121.71% 122.51% 120.09% 102.98% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 17,772 0 0 0 0 17,207 17,207 2.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.29% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % 50.06 % - % - % - % - % 20.74 % 22.69 % 69.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -8.59% -
  Horiz. % 220.63% 0.00% 0.00% 0.00% 0.00% 91.41% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 835,297 950,464 949,589 955,809 936,910 803,448 780,187 4.66%
  QoQ % -12.12% 0.09% -0.65% 2.02% 16.61% 2.98% -
  Horiz. % 107.06% 121.83% 121.71% 122.51% 120.09% 102.98% 100.00%
NOSH 592,409 594,040 586,166 579,278 578,339 578,020 577,916 1.67%
  QoQ % -0.27% 1.34% 1.19% 0.16% 0.06% 0.02% -
  Horiz. % 102.51% 102.79% 101.43% 100.24% 100.07% 100.02% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 21.14 % 92.99 % 92.13 % 99.98 % 100.99 % 40.88 % 44.04 % -38.72%
  QoQ % -77.27% 0.93% -7.85% -1.00% 147.04% -7.18% -
  Horiz. % 48.00% 211.15% 209.20% 227.02% 229.31% 92.82% 100.00%
ROE 4.25 % 17.40 % 19.17 % 18.60 % 18.28 % 10.32 % 9.72 % -42.42%
  QoQ % -75.57% -9.23% 3.06% 1.75% 77.13% 6.17% -
  Horiz. % 43.72% 179.01% 197.22% 191.36% 188.07% 106.17% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.31 30.10 33.93 30.79 29.43 35.16 29.57 -0.59%
  QoQ % -2.62% -11.29% 10.20% 4.62% -16.30% 18.90% -
  Horiz. % 99.12% 101.79% 114.74% 104.13% 99.53% 118.90% 100.00%
EPS 5.99 27.84 31.05 30.68 29.62 14.35 13.12 -40.74%
  QoQ % -78.48% -10.34% 1.21% 3.58% 106.41% 9.38% -
  Horiz. % 45.66% 212.20% 236.66% 233.84% 225.76% 109.38% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.4100 1.6000 1.6200 1.6500 1.6200 1.3900 1.3500 2.94%
  QoQ % -11.88% -1.23% -1.82% 1.85% 16.55% 2.96% -
  Horiz. % 104.44% 118.52% 120.00% 122.22% 120.00% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.68 24.39 27.13 24.33 23.21 27.72 23.31 1.06%
  QoQ % -2.91% -10.10% 11.51% 4.83% -16.27% 18.92% -
  Horiz. % 101.59% 104.63% 116.39% 104.38% 99.57% 118.92% 100.00%
EPS 4.84 22.56 24.82 24.24 23.37 11.31 10.34 -39.74%
  QoQ % -78.55% -9.11% 2.39% 3.72% 106.63% 9.38% -
  Horiz. % 46.81% 218.18% 240.04% 234.43% 226.02% 109.38% 100.00%
DPS 2.42 0.00 0.00 0.00 0.00 2.35 2.35 1.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.98% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.1394 1.2964 1.2953 1.3037 1.2780 1.0959 1.0642 4.66%
  QoQ % -12.11% 0.08% -0.64% 2.01% 16.62% 2.98% -
  Horiz. % 107.07% 121.82% 121.72% 122.51% 120.09% 102.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8800 0.7500 0.9700 1.2000 0.8600 0.8700 0.7850 -
P/RPS 3.00 2.49 2.86 3.90 2.92 2.47 2.65 8.63%
  QoQ % 20.48% -12.94% -26.67% 33.56% 18.22% -6.79% -
  Horiz. % 113.21% 93.96% 107.92% 147.17% 110.19% 93.21% 100.00%
P/EPS 14.69 2.69 3.12 3.91 2.90 6.06 5.98 82.16%
  QoQ % 446.10% -13.78% -20.20% 34.83% -52.15% 1.34% -
  Horiz. % 245.65% 44.98% 52.17% 65.38% 48.49% 101.34% 100.00%
EY 6.81 37.12 32.01 25.57 34.44 16.49 16.71 -45.06%
  QoQ % -81.65% 15.96% 25.19% -25.75% 108.85% -1.32% -
  Horiz. % 40.75% 222.14% 191.56% 153.02% 206.10% 98.68% 100.00%
DY 3.41 0.00 0.00 0.00 0.00 3.45 3.82 -7.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -9.69% -
  Horiz. % 89.27% 0.00% 0.00% 0.00% 0.00% 90.31% 100.00%
P/NAPS 0.62 0.47 0.60 0.73 0.53 0.63 0.58 4.55%
  QoQ % 31.91% -21.67% -17.81% 37.74% -15.87% 8.62% -
  Horiz. % 106.90% 81.03% 103.45% 125.86% 91.38% 108.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 -
Price 0.9850 0.7950 0.8800 1.2300 0.9550 0.8700 0.8550 -
P/RPS 3.36 2.64 2.59 3.99 3.25 2.47 2.89 10.58%
  QoQ % 27.27% 1.93% -35.09% 22.77% 31.58% -14.53% -
  Horiz. % 116.26% 91.35% 89.62% 138.06% 112.46% 85.47% 100.00%
P/EPS 16.44 2.86 2.83 4.01 3.22 6.06 6.52 85.36%
  QoQ % 474.83% 1.06% -29.43% 24.53% -46.86% -7.06% -
  Horiz. % 252.15% 43.87% 43.40% 61.50% 49.39% 92.94% 100.00%
EY 6.08 35.02 35.28 24.95 31.02 16.49 15.35 -46.10%
  QoQ % -82.64% -0.74% 41.40% -19.57% 88.11% 7.43% -
  Horiz. % 39.61% 228.14% 229.84% 162.54% 202.08% 107.43% 100.00%
DY 3.05 0.00 0.00 0.00 0.00 3.45 3.51 -8.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.71% -
  Horiz. % 86.89% 0.00% 0.00% 0.00% 0.00% 98.29% 100.00%
P/NAPS 0.70 0.50 0.54 0.75 0.59 0.63 0.63 7.28%
  QoQ % 40.00% -7.41% -28.00% 27.12% -6.35% 0.00% -
  Horiz. % 111.11% 79.37% 85.71% 119.05% 93.65% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers