Highlights

[AMPROP] QoQ TTM Result on 2015-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     12.64%    YoY -     -53.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 177,673 168,244 171,005 164,009 167,292 173,606 178,811 -0.43%
  QoQ % 5.60% -1.61% 4.27% -1.96% -3.64% -2.91% -
  Horiz. % 99.36% 94.09% 95.63% 91.72% 93.56% 97.09% 100.00%
PBT 38,069 90,984 95,777 96,130 81,204 41,198 170,840 -63.28%
  QoQ % -58.16% -5.00% -0.37% 18.38% 97.11% -75.89% -
  Horiz. % 22.28% 53.26% 56.06% 56.27% 47.53% 24.11% 100.00%
Tax -3,565 -4,139 -4,413 -4,850 -4,733 -4,501 -4,559 -15.14%
  QoQ % 13.87% 6.21% 9.01% -2.47% -5.15% 1.27% -
  Horiz. % 78.20% 90.79% 96.80% 106.38% 103.82% 98.73% 100.00%
NP 34,504 86,845 91,364 91,280 76,471 36,697 166,281 -64.98%
  QoQ % -60.27% -4.95% 0.09% 19.37% 108.38% -77.93% -
  Horiz. % 20.75% 52.23% 54.95% 54.90% 45.99% 22.07% 100.00%
NP to SH 26,884 79,345 83,666 84,220 74,770 35,500 165,394 -70.25%
  QoQ % -66.12% -5.16% -0.66% 12.64% 110.62% -78.54% -
  Horiz. % 16.25% 47.97% 50.59% 50.92% 45.21% 21.46% 100.00%
Tax Rate 9.36 % 4.55 % 4.61 % 5.05 % 5.83 % 10.93 % 2.67 % 130.94%
  QoQ % 105.71% -1.30% -8.71% -13.38% -46.66% 309.36% -
  Horiz. % 350.56% 170.41% 172.66% 189.14% 218.35% 409.36% 100.00%
Total Cost 143,169 81,399 79,641 72,729 90,821 136,909 12,530 408.05%
  QoQ % 75.89% 2.21% 9.50% -19.92% -33.66% 992.65% -
  Horiz. % 1,142.61% 649.63% 635.60% 580.44% 724.83% 1,092.65% 100.00%
Net Worth 848,273 876,120 935,184 953,717 914,548 835,297 950,464 -7.31%
  QoQ % -3.18% -6.32% -1.94% 4.28% 9.49% -12.12% -
  Horiz. % 89.25% 92.18% 98.39% 100.34% 96.22% 87.88% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 35,759 35,759 17,772 17,772 17,772 17,772 0 -
  QoQ % 0.00% 101.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.21% 201.21% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 133.02 % 45.07 % 21.24 % 21.10 % 23.77 % 50.06 % - % -
  QoQ % 195.14% 112.19% 0.66% -11.23% -52.52% 0.00% -
  Horiz. % 265.72% 90.03% 42.43% 42.15% 47.48% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 848,273 876,120 935,184 953,717 914,548 835,297 950,464 -7.31%
  QoQ % -3.18% -6.32% -1.94% 4.28% 9.49% -12.12% -
  Horiz. % 89.25% 92.18% 98.39% 100.34% 96.22% 87.88% 100.00%
NOSH 589,078 595,999 591,888 588,714 590,031 592,409 594,040 -0.56%
  QoQ % -1.16% 0.69% 0.54% -0.22% -0.40% -0.27% -
  Horiz. % 99.16% 100.33% 99.64% 99.10% 99.33% 99.73% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 19.42 % 51.62 % 53.43 % 55.66 % 45.71 % 21.14 % 92.99 % -64.83%
  QoQ % -62.38% -3.39% -4.01% 21.77% 116.23% -77.27% -
  Horiz. % 20.88% 55.51% 57.46% 59.86% 49.16% 22.73% 100.00%
ROE 3.17 % 9.06 % 8.95 % 8.83 % 8.18 % 4.25 % 17.40 % -67.90%
  QoQ % -65.01% 1.23% 1.36% 7.95% 92.47% -75.57% -
  Horiz. % 18.22% 52.07% 51.44% 50.75% 47.01% 24.43% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.16 28.23 28.89 27.86 28.35 29.31 30.10 0.13%
  QoQ % 6.84% -2.28% 3.70% -1.73% -3.28% -2.62% -
  Horiz. % 100.20% 93.79% 95.98% 92.56% 94.19% 97.38% 100.00%
EPS 4.56 13.31 14.14 14.31 12.67 5.99 27.84 -70.10%
  QoQ % -65.74% -5.87% -1.19% 12.94% 111.52% -78.48% -
  Horiz. % 16.38% 47.81% 50.79% 51.40% 45.51% 21.52% 100.00%
DPS 6.00 6.00 3.00 3.00 3.00 3.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.4400 1.4700 1.5800 1.6200 1.5500 1.4100 1.6000 -6.79%
  QoQ % -2.04% -6.96% -2.47% 4.52% 9.93% -11.88% -
  Horiz. % 90.00% 91.88% 98.75% 101.25% 96.87% 88.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.23 22.95 23.33 22.37 22.82 23.68 24.39 -0.44%
  QoQ % 5.58% -1.63% 4.29% -1.97% -3.63% -2.91% -
  Horiz. % 99.34% 94.10% 95.65% 91.72% 93.56% 97.09% 100.00%
EPS 3.67 10.82 11.41 11.49 10.20 4.84 22.56 -70.23%
  QoQ % -66.08% -5.17% -0.70% 12.65% 110.74% -78.55% -
  Horiz. % 16.27% 47.96% 50.58% 50.93% 45.21% 21.45% 100.00%
DPS 4.88 4.88 2.42 2.42 2.42 2.42 0.00 -
  QoQ % 0.00% 101.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.65% 201.65% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.1571 1.1950 1.2756 1.3009 1.2475 1.1394 1.2964 -7.30%
  QoQ % -3.17% -6.32% -1.94% 4.28% 9.49% -12.11% -
  Horiz. % 89.25% 92.18% 98.40% 100.35% 96.23% 87.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.8550 0.8950 0.8950 0.9150 0.8650 0.8800 0.7500 -
P/RPS 2.83 3.17 3.10 3.28 3.05 3.00 2.49 8.92%
  QoQ % -10.73% 2.26% -5.49% 7.54% 1.67% 20.48% -
  Horiz. % 113.65% 127.31% 124.50% 131.73% 122.49% 120.48% 100.00%
P/EPS 18.73 6.72 6.33 6.40 6.83 14.69 2.69 265.07%
  QoQ % 178.72% 6.16% -1.09% -6.30% -53.51% 446.10% -
  Horiz. % 696.28% 249.81% 235.32% 237.92% 253.90% 546.10% 100.00%
EY 5.34 14.87 15.79 15.63 14.65 6.81 37.12 -72.58%
  QoQ % -64.09% -5.83% 1.02% 6.69% 115.12% -81.65% -
  Horiz. % 14.39% 40.06% 42.54% 42.11% 39.47% 18.35% 100.00%
DY 7.02 6.70 3.35 3.28 3.47 3.41 0.00 -
  QoQ % 4.78% 100.00% 2.13% -5.48% 1.76% 0.00% -
  Horiz. % 205.87% 196.48% 98.24% 96.19% 101.76% 100.00% -
P/NAPS 0.59 0.61 0.57 0.56 0.56 0.62 0.47 16.38%
  QoQ % -3.28% 7.02% 1.79% 0.00% -9.68% 31.91% -
  Horiz. % 125.53% 129.79% 121.28% 119.15% 119.15% 131.91% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 24/05/16 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 -
Price 0.9450 0.8800 0.8450 0.9100 0.7750 0.9850 0.7950 -
P/RPS 3.13 3.12 2.92 3.27 2.73 3.36 2.64 12.03%
  QoQ % 0.32% 6.85% -10.70% 19.78% -18.75% 27.27% -
  Horiz. % 118.56% 118.18% 110.61% 123.86% 103.41% 127.27% 100.00%
P/EPS 20.71 6.61 5.98 6.36 6.12 16.44 2.86 274.74%
  QoQ % 213.31% 10.54% -5.97% 3.92% -62.77% 474.83% -
  Horiz. % 724.13% 231.12% 209.09% 222.38% 213.99% 574.83% 100.00%
EY 4.83 15.13 16.73 15.72 16.35 6.08 35.02 -73.34%
  QoQ % -68.08% -9.56% 6.42% -3.85% 168.91% -82.64% -
  Horiz. % 13.79% 43.20% 47.77% 44.89% 46.69% 17.36% 100.00%
DY 6.35 6.82 3.55 3.30 3.87 3.05 0.00 -
  QoQ % -6.89% 92.11% 7.58% -14.73% 26.89% 0.00% -
  Horiz. % 208.20% 223.61% 116.39% 108.20% 126.89% 100.00% -
P/NAPS 0.66 0.60 0.53 0.56 0.50 0.70 0.50 20.35%
  QoQ % 10.00% 13.21% -5.36% 12.00% -28.57% 40.00% -
  Horiz. % 132.00% 120.00% 106.00% 112.00% 100.00% 140.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

461  416  512  788 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.015 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.48+0.29 
 AIRASIA 0.845+0.02 
 K1 0.49+0.045 
 BCMALL 0.285+0.025 
 HLT 0.845+0.15 
 HLT-WA 0.565+0.125 

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