Highlights

[AMPROP] QoQ TTM Result on 2015-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 21-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     110.62%    YoY -     -57.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 168,244 171,005 164,009 167,292 173,606 178,811 198,863 -10.54%
  QoQ % -1.61% 4.27% -1.96% -3.64% -2.91% -10.08% -
  Horiz. % 84.60% 85.99% 82.47% 84.12% 87.30% 89.92% 100.00%
PBT 90,984 95,777 96,130 81,204 41,198 170,840 167,613 -33.43%
  QoQ % -5.00% -0.37% 18.38% 97.11% -75.89% 1.93% -
  Horiz. % 54.28% 57.14% 57.35% 48.45% 24.58% 101.93% 100.00%
Tax -4,139 -4,413 -4,850 -4,733 -4,501 -4,559 15,597 -
  QoQ % 6.21% 9.01% -2.47% -5.15% 1.27% -129.23% -
  Horiz. % -26.54% -28.29% -31.10% -30.35% -28.86% -29.23% 100.00%
NP 86,845 91,364 91,280 76,471 36,697 166,281 183,210 -39.18%
  QoQ % -4.95% 0.09% 19.37% 108.38% -77.93% -9.24% -
  Horiz. % 47.40% 49.87% 49.82% 41.74% 20.03% 90.76% 100.00%
NP to SH 79,345 83,666 84,220 74,770 35,500 165,394 181,998 -42.48%
  QoQ % -5.16% -0.66% 12.64% 110.62% -78.54% -9.12% -
  Horiz. % 43.60% 45.97% 46.28% 41.08% 19.51% 90.88% 100.00%
Tax Rate 4.55 % 4.61 % 5.05 % 5.83 % 10.93 % 2.67 % -9.31 % -
  QoQ % -1.30% -8.71% -13.38% -46.66% 309.36% 128.68% -
  Horiz. % -48.87% -49.52% -54.24% -62.62% -117.40% -28.68% 100.00%
Total Cost 81,399 79,641 72,729 90,821 136,909 12,530 15,653 199.86%
  QoQ % 2.21% 9.50% -19.92% -33.66% 992.65% -19.95% -
  Horiz. % 520.02% 508.79% 464.63% 580.21% 874.65% 80.05% 100.00%
Net Worth 876,120 935,184 953,717 914,548 835,297 950,464 949,589 -5.22%
  QoQ % -6.32% -1.94% 4.28% 9.49% -12.12% 0.09% -
  Horiz. % 92.26% 98.48% 100.43% 96.31% 87.96% 100.09% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 35,759 17,772 17,772 17,772 17,772 0 0 -
  QoQ % 101.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.21% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 45.07 % 21.24 % 21.10 % 23.77 % 50.06 % - % - % -
  QoQ % 112.19% 0.66% -11.23% -52.52% 0.00% 0.00% -
  Horiz. % 90.03% 42.43% 42.15% 47.48% 100.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 876,120 935,184 953,717 914,548 835,297 950,464 949,589 -5.22%
  QoQ % -6.32% -1.94% 4.28% 9.49% -12.12% 0.09% -
  Horiz. % 92.26% 98.48% 100.43% 96.31% 87.96% 100.09% 100.00%
NOSH 595,999 591,888 588,714 590,031 592,409 594,040 586,166 1.11%
  QoQ % 0.69% 0.54% -0.22% -0.40% -0.27% 1.34% -
  Horiz. % 101.68% 100.98% 100.43% 100.66% 101.07% 101.34% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 51.62 % 53.43 % 55.66 % 45.71 % 21.14 % 92.99 % 92.13 % -32.01%
  QoQ % -3.39% -4.01% 21.77% 116.23% -77.27% 0.93% -
  Horiz. % 56.03% 57.99% 60.41% 49.61% 22.95% 100.93% 100.00%
ROE 9.06 % 8.95 % 8.83 % 8.18 % 4.25 % 17.40 % 19.17 % -39.30%
  QoQ % 1.23% 1.36% 7.95% 92.47% -75.57% -9.23% -
  Horiz. % 47.26% 46.69% 46.06% 42.67% 22.17% 90.77% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.23 28.89 27.86 28.35 29.31 30.10 33.93 -11.53%
  QoQ % -2.28% 3.70% -1.73% -3.28% -2.62% -11.29% -
  Horiz. % 83.20% 85.15% 82.11% 83.55% 86.38% 88.71% 100.00%
EPS 13.31 14.14 14.31 12.67 5.99 27.84 31.05 -43.12%
  QoQ % -5.87% -1.19% 12.94% 111.52% -78.48% -10.34% -
  Horiz. % 42.87% 45.54% 46.09% 40.81% 19.29% 89.66% 100.00%
DPS 6.00 3.00 3.00 3.00 3.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.4700 1.5800 1.6200 1.5500 1.4100 1.6000 1.6200 -6.27%
  QoQ % -6.96% -2.47% 4.52% 9.93% -11.88% -1.23% -
  Horiz. % 90.74% 97.53% 100.00% 95.68% 87.04% 98.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.95 23.33 22.37 22.82 23.68 24.39 27.13 -10.55%
  QoQ % -1.63% 4.29% -1.97% -3.63% -2.91% -10.10% -
  Horiz. % 84.59% 85.99% 82.45% 84.11% 87.28% 89.90% 100.00%
EPS 10.82 11.41 11.49 10.20 4.84 22.56 24.82 -42.48%
  QoQ % -5.17% -0.70% 12.65% 110.74% -78.55% -9.11% -
  Horiz. % 43.59% 45.97% 46.29% 41.10% 19.50% 90.89% 100.00%
DPS 4.88 2.42 2.42 2.42 2.42 0.00 0.00 -
  QoQ % 101.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.65% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.1950 1.2756 1.3009 1.2475 1.1394 1.2964 1.2953 -5.23%
  QoQ % -6.32% -1.94% 4.28% 9.49% -12.11% 0.08% -
  Horiz. % 92.26% 98.48% 100.43% 96.31% 87.96% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.8950 0.8950 0.9150 0.8650 0.8800 0.7500 0.9700 -
P/RPS 3.17 3.10 3.28 3.05 3.00 2.49 2.86 7.09%
  QoQ % 2.26% -5.49% 7.54% 1.67% 20.48% -12.94% -
  Horiz. % 110.84% 108.39% 114.69% 106.64% 104.90% 87.06% 100.00%
P/EPS 6.72 6.33 6.40 6.83 14.69 2.69 3.12 66.70%
  QoQ % 6.16% -1.09% -6.30% -53.51% 446.10% -13.78% -
  Horiz. % 215.38% 202.88% 205.13% 218.91% 470.83% 86.22% 100.00%
EY 14.87 15.79 15.63 14.65 6.81 37.12 32.01 -39.99%
  QoQ % -5.83% 1.02% 6.69% 115.12% -81.65% 15.96% -
  Horiz. % 46.45% 49.33% 48.83% 45.77% 21.27% 115.96% 100.00%
DY 6.70 3.35 3.28 3.47 3.41 0.00 0.00 -
  QoQ % 100.00% 2.13% -5.48% 1.76% 0.00% 0.00% -
  Horiz. % 196.48% 98.24% 96.19% 101.76% 100.00% - -
P/NAPS 0.61 0.57 0.56 0.56 0.62 0.47 0.60 1.11%
  QoQ % 7.02% 1.79% 0.00% -9.68% 31.91% -21.67% -
  Horiz. % 101.67% 95.00% 93.33% 93.33% 103.33% 78.33% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 -
Price 0.8800 0.8450 0.9100 0.7750 0.9850 0.7950 0.8800 -
P/RPS 3.12 2.92 3.27 2.73 3.36 2.64 2.59 13.20%
  QoQ % 6.85% -10.70% 19.78% -18.75% 27.27% 1.93% -
  Horiz. % 120.46% 112.74% 126.25% 105.41% 129.73% 101.93% 100.00%
P/EPS 6.61 5.98 6.36 6.12 16.44 2.86 2.83 75.95%
  QoQ % 10.54% -5.97% 3.92% -62.77% 474.83% 1.06% -
  Horiz. % 233.57% 211.31% 224.74% 216.25% 580.92% 101.06% 100.00%
EY 15.13 16.73 15.72 16.35 6.08 35.02 35.28 -43.10%
  QoQ % -9.56% 6.42% -3.85% 168.91% -82.64% -0.74% -
  Horiz. % 42.89% 47.42% 44.56% 46.34% 17.23% 99.26% 100.00%
DY 6.82 3.55 3.30 3.87 3.05 0.00 0.00 -
  QoQ % 92.11% 7.58% -14.73% 26.89% 0.00% 0.00% -
  Horiz. % 223.61% 116.39% 108.20% 126.89% 100.00% - -
P/NAPS 0.60 0.53 0.56 0.50 0.70 0.50 0.54 7.27%
  QoQ % 13.21% -5.36% 12.00% -28.57% 40.00% -7.41% -
  Horiz. % 111.11% 98.15% 103.70% 92.59% 129.63% 92.59% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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