Highlights

[AMPROP] QoQ TTM Result on 2014-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     2.40%    YoY -     140.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 167,292 173,606 178,811 198,863 178,372 170,193 203,209 -12.19%
  QoQ % -3.64% -2.91% -10.08% 11.49% 4.81% -16.25% -
  Horiz. % 82.33% 85.43% 87.99% 97.86% 87.78% 83.75% 100.00%
PBT 81,204 41,198 170,840 167,613 160,565 153,730 63,131 18.33%
  QoQ % 97.11% -75.89% 1.93% 4.39% 4.45% 143.51% -
  Horiz. % 128.63% 65.26% 270.61% 265.50% 254.34% 243.51% 100.00%
Tax -4,733 -4,501 -4,559 15,597 17,771 18,143 19,947 -
  QoQ % -5.15% 1.27% -129.23% -12.23% -2.05% -9.04% -
  Horiz. % -23.73% -22.56% -22.86% 78.19% 89.09% 90.96% 100.00%
NP 76,471 36,697 166,281 183,210 178,336 171,873 83,078 -5.39%
  QoQ % 108.38% -77.93% -9.24% 2.73% 3.76% 106.88% -
  Horiz. % 92.05% 44.17% 200.15% 220.53% 214.66% 206.88% 100.00%
NP to SH 74,770 35,500 165,394 181,998 177,738 171,301 82,949 -6.70%
  QoQ % 110.62% -78.54% -9.12% 2.40% 3.76% 106.51% -
  Horiz. % 90.14% 42.80% 199.39% 219.41% 214.27% 206.51% 100.00%
Tax Rate 5.83 % 10.93 % 2.67 % -9.31 % -11.07 % -11.80 % -31.60 % -
  QoQ % -46.66% 309.36% 128.68% 15.90% 6.19% 62.66% -
  Horiz. % -18.45% -34.59% -8.45% 29.46% 35.03% 37.34% 100.00%
Total Cost 90,821 136,909 12,530 15,653 36 -1,680 120,131 -17.05%
  QoQ % -33.66% 992.65% -19.95% 43,380.55% 102.14% -101.40% -
  Horiz. % 75.60% 113.97% 10.43% 13.03% 0.03% -1.40% 100.00%
Net Worth 914,548 835,297 950,464 949,589 955,809 936,910 803,448 9.04%
  QoQ % 9.49% -12.12% 0.09% -0.65% 2.02% 16.61% -
  Horiz. % 113.83% 103.96% 118.30% 118.19% 118.96% 116.61% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,772 17,772 0 0 0 0 17,207 2.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.29% 103.29% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 23.77 % 50.06 % - % - % - % - % 20.74 % 9.54%
  QoQ % -52.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.61% 241.37% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 914,548 835,297 950,464 949,589 955,809 936,910 803,448 9.04%
  QoQ % 9.49% -12.12% 0.09% -0.65% 2.02% 16.61% -
  Horiz. % 113.83% 103.96% 118.30% 118.19% 118.96% 116.61% 100.00%
NOSH 590,031 592,409 594,040 586,166 579,278 578,339 578,020 1.38%
  QoQ % -0.40% -0.27% 1.34% 1.19% 0.16% 0.06% -
  Horiz. % 102.08% 102.49% 102.77% 101.41% 100.22% 100.06% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 45.71 % 21.14 % 92.99 % 92.13 % 99.98 % 100.99 % 40.88 % 7.75%
  QoQ % 116.23% -77.27% 0.93% -7.85% -1.00% 147.04% -
  Horiz. % 111.82% 51.71% 227.47% 225.37% 244.57% 247.04% 100.00%
ROE 8.18 % 4.25 % 17.40 % 19.17 % 18.60 % 18.28 % 10.32 % -14.39%
  QoQ % 92.47% -75.57% -9.23% 3.06% 1.75% 77.13% -
  Horiz. % 79.26% 41.18% 168.60% 185.76% 180.23% 177.13% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.35 29.31 30.10 33.93 30.79 29.43 35.16 -13.40%
  QoQ % -3.28% -2.62% -11.29% 10.20% 4.62% -16.30% -
  Horiz. % 80.63% 83.36% 85.61% 96.50% 87.57% 83.70% 100.00%
EPS 12.67 5.99 27.84 31.05 30.68 29.62 14.35 -7.99%
  QoQ % 111.52% -78.48% -10.34% 1.21% 3.58% 106.41% -
  Horiz. % 88.29% 41.74% 194.01% 216.38% 213.80% 206.41% 100.00%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5500 1.4100 1.6000 1.6200 1.6500 1.6200 1.3900 7.56%
  QoQ % 9.93% -11.88% -1.23% -1.82% 1.85% 16.55% -
  Horiz. % 111.51% 101.44% 115.11% 116.55% 118.71% 116.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.82 23.68 24.39 27.13 24.33 23.21 27.72 -12.19%
  QoQ % -3.63% -2.91% -10.10% 11.51% 4.83% -16.27% -
  Horiz. % 82.32% 85.43% 87.99% 97.87% 87.77% 83.73% 100.00%
EPS 10.20 4.84 22.56 24.82 24.24 23.37 11.31 -6.67%
  QoQ % 110.74% -78.55% -9.11% 2.39% 3.72% 106.63% -
  Horiz. % 90.19% 42.79% 199.47% 219.45% 214.32% 206.63% 100.00%
DPS 2.42 2.42 0.00 0.00 0.00 0.00 2.35 1.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.98% 102.98% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2475 1.1394 1.2964 1.2953 1.3037 1.2780 1.0959 9.05%
  QoQ % 9.49% -12.11% 0.08% -0.64% 2.01% 16.62% -
  Horiz. % 113.83% 103.97% 118.30% 118.20% 118.96% 116.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.8650 0.8800 0.7500 0.9700 1.2000 0.8600 0.8700 -
P/RPS 3.05 3.00 2.49 2.86 3.90 2.92 2.47 15.14%
  QoQ % 1.67% 20.48% -12.94% -26.67% 33.56% 18.22% -
  Horiz. % 123.48% 121.46% 100.81% 115.79% 157.89% 118.22% 100.00%
P/EPS 6.83 14.69 2.69 3.12 3.91 2.90 6.06 8.32%
  QoQ % -53.51% 446.10% -13.78% -20.20% 34.83% -52.15% -
  Horiz. % 112.71% 242.41% 44.39% 51.49% 64.52% 47.85% 100.00%
EY 14.65 6.81 37.12 32.01 25.57 34.44 16.49 -7.60%
  QoQ % 115.12% -81.65% 15.96% 25.19% -25.75% 108.85% -
  Horiz. % 88.84% 41.30% 225.11% 194.12% 155.06% 208.85% 100.00%
DY 3.47 3.41 0.00 0.00 0.00 0.00 3.45 0.39%
  QoQ % 1.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.58% 98.84% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.56 0.62 0.47 0.60 0.73 0.53 0.63 -7.57%
  QoQ % -9.68% 31.91% -21.67% -17.81% 37.74% -15.87% -
  Horiz. % 88.89% 98.41% 74.60% 95.24% 115.87% 84.13% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 -
Price 0.7750 0.9850 0.7950 0.8800 1.2300 0.9550 0.8700 -
P/RPS 2.73 3.36 2.64 2.59 3.99 3.25 2.47 6.92%
  QoQ % -18.75% 27.27% 1.93% -35.09% 22.77% 31.58% -
  Horiz. % 110.53% 136.03% 106.88% 104.86% 161.54% 131.58% 100.00%
P/EPS 6.12 16.44 2.86 2.83 4.01 3.22 6.06 0.66%
  QoQ % -62.77% 474.83% 1.06% -29.43% 24.53% -46.86% -
  Horiz. % 100.99% 271.29% 47.19% 46.70% 66.17% 53.14% 100.00%
EY 16.35 6.08 35.02 35.28 24.95 31.02 16.49 -0.57%
  QoQ % 168.91% -82.64% -0.74% 41.40% -19.57% 88.11% -
  Horiz. % 99.15% 36.87% 212.37% 213.95% 151.30% 188.11% 100.00%
DY 3.87 3.05 0.00 0.00 0.00 0.00 3.45 7.98%
  QoQ % 26.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.17% 88.41% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.70 0.50 0.54 0.75 0.59 0.63 -14.32%
  QoQ % -28.57% 40.00% -7.41% -28.00% 27.12% -6.35% -
  Horiz. % 79.37% 111.11% 79.37% 85.71% 119.05% 93.65% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

468  399  510  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.09+0.01 
 CAREPLS 1.50+0.31 
 AIRASIA 0.85+0.025 
 K1 0.495+0.05 
 HLT 0.87+0.175 
 BCMALL 0.295+0.035 
 AAX 0.110.00 

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