Highlights

[AMPROP] QoQ TTM Result on 2010-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -24.58%    YoY -     -48.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 110,362 109,695 133,315 153,120 178,848 240,702 259,196 -43.49%
  QoQ % 0.61% -17.72% -12.93% -14.39% -25.70% -7.14% -
  Horiz. % 42.58% 42.32% 51.43% 59.07% 69.00% 92.86% 100.00%
PBT 49,780 51,783 502 14,808 18,047 19,358 16,131 112.40%
  QoQ % -3.87% 10,215.34% -96.61% -17.95% -6.77% 20.00% -
  Horiz. % 308.60% 321.02% 3.11% 91.80% 111.88% 120.00% 100.00%
Tax -884 -1,323 12,080 11,876 16,190 16,824 8,147 -
  QoQ % 33.18% -110.95% 1.72% -26.65% -3.77% 106.51% -
  Horiz. % -10.85% -16.24% 148.28% 145.77% 198.72% 206.51% 100.00%
NP 48,896 50,460 12,582 26,684 34,237 36,182 24,278 59.68%
  QoQ % -3.10% 301.05% -52.85% -22.06% -5.38% 49.03% -
  Horiz. % 201.40% 207.84% 51.82% 109.91% 141.02% 149.03% 100.00%
NP to SH 46,973 48,395 9,939 24,401 32,352 33,282 42,222 7.39%
  QoQ % -2.94% 386.92% -59.27% -24.58% -2.79% -21.17% -
  Horiz. % 111.25% 114.62% 23.54% 57.79% 76.62% 78.83% 100.00%
Tax Rate 1.78 % 2.55 % -2,406.37 % -80.20 % -89.71 % -86.91 % -50.51 % -
  QoQ % -30.20% 100.11% -2,900.46% 10.60% -3.22% -72.06% -
  Horiz. % -3.52% -5.05% 4,764.15% 158.78% 177.61% 172.06% 100.00%
Total Cost 61,466 59,235 120,733 126,436 144,611 204,520 234,918 -59.19%
  QoQ % 3.77% -50.94% -4.51% -12.57% -29.29% -12.94% -
  Horiz. % 26.16% 25.22% 51.39% 53.82% 61.56% 87.06% 100.00%
Net Worth 577,586 574,236 520,136 506,000 527,637 520,156 522,612 6.91%
  QoQ % 0.58% 10.40% 2.79% -4.10% 1.44% -0.47% -
  Horiz. % 110.52% 109.88% 99.53% 96.82% 100.96% 99.53% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 577,586 574,236 520,136 506,000 527,637 520,156 522,612 6.91%
  QoQ % 0.58% 10.40% 2.79% -4.10% 1.44% -0.47% -
  Horiz. % 110.52% 109.88% 99.53% 96.82% 100.96% 99.53% 100.00%
NOSH 577,586 574,236 571,578 550,000 573,518 571,600 574,299 0.38%
  QoQ % 0.58% 0.47% 3.92% -4.10% 0.34% -0.47% -
  Horiz. % 100.57% 99.99% 99.53% 95.77% 99.86% 99.53% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 44.31 % 46.00 % 9.44 % 17.43 % 19.14 % 15.03 % 9.37 % 182.54%
  QoQ % -3.67% 387.29% -45.84% -8.93% 27.35% 60.41% -
  Horiz. % 472.89% 490.93% 100.75% 186.02% 204.27% 160.41% 100.00%
ROE 8.13 % 8.43 % 1.91 % 4.82 % 6.13 % 6.40 % 8.08 % 0.41%
  QoQ % -3.56% 341.36% -60.37% -21.37% -4.22% -20.79% -
  Horiz. % 100.62% 104.33% 23.64% 59.65% 75.87% 79.21% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.11 19.10 23.32 27.84 31.18 42.11 45.13 -43.70%
  QoQ % 0.05% -18.10% -16.24% -10.71% -25.96% -6.69% -
  Horiz. % 42.34% 42.32% 51.67% 61.69% 69.09% 93.31% 100.00%
EPS 8.13 8.43 1.74 4.44 5.64 5.82 7.35 6.98%
  QoQ % -3.56% 384.48% -60.81% -21.28% -3.09% -20.82% -
  Horiz. % 110.61% 114.69% 23.67% 60.41% 76.73% 79.18% 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 1.0000 1.0000 0.9100 0.9200 0.9200 0.9100 0.9100 6.51%
  QoQ % 0.00% 9.89% -1.09% 0.00% 1.10% 0.00% -
  Horiz. % 109.89% 109.89% 100.00% 101.10% 101.10% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.05 14.96 18.18 20.89 24.39 32.83 35.35 -43.50%
  QoQ % 0.60% -17.71% -12.97% -14.35% -25.71% -7.13% -
  Horiz. % 42.57% 42.32% 51.43% 59.09% 69.00% 92.87% 100.00%
EPS 6.41 6.60 1.36 3.33 4.41 4.54 5.76 7.41%
  QoQ % -2.88% 385.29% -59.16% -24.49% -2.86% -21.18% -
  Horiz. % 111.28% 114.58% 23.61% 57.81% 76.56% 78.82% 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 0.7878 0.7833 0.7095 0.6902 0.7197 0.7095 0.7128 6.92%
  QoQ % 0.57% 10.40% 2.80% -4.10% 1.44% -0.46% -
  Horiz. % 110.52% 109.89% 99.54% 96.83% 100.97% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.6000 0.4400 0.4100 0.4100 0.3800 0.4200 0.4400 -
P/RPS 3.14 2.30 1.76 1.47 1.22 1.00 0.97 119.30%
  QoQ % 36.52% 30.68% 19.73% 20.49% 22.00% 3.09% -
  Horiz. % 323.71% 237.11% 181.44% 151.55% 125.77% 103.09% 100.00%
P/EPS 7.38 5.22 23.58 9.24 6.74 7.21 5.98 15.10%
  QoQ % 41.38% -77.86% 155.19% 37.09% -6.52% 20.57% -
  Horiz. % 123.41% 87.29% 394.31% 154.52% 112.71% 120.57% 100.00%
EY 13.55 19.15 4.24 10.82 14.84 13.86 16.71 -13.08%
  QoQ % -29.24% 351.65% -60.81% -27.09% 7.07% -17.06% -
  Horiz. % 81.09% 114.60% 25.37% 64.75% 88.81% 82.94% 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 0.60 0.44 0.45 0.45 0.41 0.46 0.48 16.09%
  QoQ % 36.36% -2.22% 0.00% 9.76% -10.87% -4.17% -
  Horiz. % 125.00% 91.67% 93.75% 93.75% 85.42% 95.83% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 24/05/11 22/02/11 11/11/10 09/08/10 27/05/10 09/02/10 -
Price 0.4900 0.6100 0.4100 0.4600 0.4000 0.4100 0.4000 -
P/RPS 2.56 3.19 1.76 1.65 1.28 0.97 0.89 102.65%
  QoQ % -19.75% 81.25% 6.67% 28.91% 31.96% 8.99% -
  Horiz. % 287.64% 358.43% 197.75% 185.39% 143.82% 108.99% 100.00%
P/EPS 6.03 7.24 23.58 10.37 7.09 7.04 5.44 7.13%
  QoQ % -16.71% -69.30% 127.39% 46.26% 0.71% 29.41% -
  Horiz. % 110.85% 133.09% 433.46% 190.62% 130.33% 129.41% 100.00%
EY 16.60 13.82 4.24 9.64 14.10 14.20 18.38 -6.58%
  QoQ % 20.12% 225.94% -56.02% -31.63% -0.70% -22.74% -
  Horiz. % 90.32% 75.19% 23.07% 52.45% 76.71% 77.26% 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 0.49 0.61 0.45 0.50 0.43 0.45 0.44 7.46%
  QoQ % -19.67% 35.56% -10.00% 16.28% -4.44% 2.27% -
  Horiz. % 111.36% 138.64% 102.27% 113.64% 97.73% 102.27% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS