Highlights

[AMPROP] QoQ TTM Result on 2017-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 15-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     241.52%    YoY -     180.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 128,310 134,085 153,147 161,565 182,808 188,224 187,421 -22.38%
  QoQ % -4.31% -12.45% -5.21% -11.62% -2.88% 0.43% -
  Horiz. % 68.46% 71.54% 81.71% 86.20% 97.54% 100.43% 100.00%
PBT 165,849 161,723 117,577 51,565 29,961 32,467 29,601 216.45%
  QoQ % 2.55% 37.55% 128.02% 72.11% -7.72% 9.68% -
  Horiz. % 560.28% 546.34% 397.21% 174.20% 101.22% 109.68% 100.00%
Tax -17,456 -16,502 -4,671 -10,012 -12,650 -12,075 -11,551 31.79%
  QoQ % -5.78% -253.29% 53.35% 20.85% -4.76% -4.54% -
  Horiz. % 151.12% 142.86% 40.44% 86.68% 109.51% 104.54% 100.00%
NP 148,393 145,221 112,906 41,553 17,311 20,392 18,050 308.92%
  QoQ % 2.18% 28.62% 171.72% 140.04% -15.11% 12.98% -
  Horiz. % 822.12% 804.55% 625.52% 230.21% 95.91% 112.98% 100.00%
NP to SH 139,963 137,353 105,537 34,343 10,056 13,204 10,910 450.58%
  QoQ % 1.90% 30.15% 207.30% 241.52% -23.84% 21.03% -
  Horiz. % 1,282.89% 1,258.96% 967.34% 314.78% 92.17% 121.03% 100.00%
Tax Rate 10.53 % 10.20 % 3.97 % 19.42 % 42.22 % 37.19 % 39.02 % -58.34%
  QoQ % 3.24% 156.93% -79.56% -54.00% 13.53% -4.69% -
  Horiz. % 26.99% 26.14% 10.17% 49.77% 108.20% 95.31% 100.00%
Total Cost -20,083 -11,136 40,241 120,012 165,497 167,832 169,371 -
  QoQ % -80.34% -127.67% -66.47% -27.48% -1.39% -0.91% -
  Horiz. % -11.86% -6.57% 23.76% 70.86% 97.71% 99.09% 100.00%
Net Worth 910,848 918,723 895,500 854,607 857,809 837,510 837,591 5.77%
  QoQ % -0.86% 2.59% 4.79% -0.37% 2.42% -0.01% -
  Horiz. % 108.75% 109.69% 106.91% 102.03% 102.41% 99.99% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 23,709 23,709 17,693 17,693 17,693 17,693 35,759 -24.02%
  QoQ % 0.00% 34.00% 0.00% 0.00% 0.00% -50.52% -
  Horiz. % 66.30% 66.30% 49.48% 49.48% 49.48% 49.48% 100.00%
Div Payout % 16.94 % 17.26 % 16.77 % 51.52 % 175.95 % 134.00 % 327.77 % -86.20%
  QoQ % -1.85% 2.92% -67.45% -70.72% 31.31% -59.12% -
  Horiz. % 5.17% 5.27% 5.12% 15.72% 53.68% 40.88% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 910,848 918,723 895,500 854,607 857,809 837,510 837,591 5.77%
  QoQ % -0.86% 2.59% 4.79% -0.37% 2.42% -0.01% -
  Horiz. % 108.75% 109.69% 106.91% 102.03% 102.41% 99.99% 100.00%
NOSH 591,460 592,725 593,047 593,477 604,090 589,795 589,852 0.18%
  QoQ % -0.21% -0.05% -0.07% -1.76% 2.42% -0.01% -
  Horiz. % 100.27% 100.49% 100.54% 100.61% 102.41% 99.99% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 115.65 % 108.31 % 73.72 % 25.72 % 9.47 % 10.83 % 9.63 % 426.81%
  QoQ % 6.78% 46.92% 186.63% 171.59% -12.56% 12.46% -
  Horiz. % 1,200.93% 1,124.71% 765.52% 267.08% 98.34% 112.46% 100.00%
ROE 15.37 % 14.95 % 11.79 % 4.02 % 1.17 % 1.58 % 1.30 % 421.34%
  QoQ % 2.81% 26.80% 193.28% 243.59% -25.95% 21.54% -
  Horiz. % 1,182.31% 1,150.00% 906.92% 309.23% 90.00% 121.54% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.69 22.62 25.82 27.22 30.26 31.91 31.77 -22.52%
  QoQ % -4.11% -12.39% -5.14% -10.05% -5.17% 0.44% -
  Horiz. % 68.27% 71.20% 81.27% 85.68% 95.25% 100.44% 100.00%
EPS 23.66 23.17 17.80 5.79 1.66 2.24 1.85 449.44%
  QoQ % 2.11% 30.17% 207.43% 248.80% -25.89% 21.08% -
  Horiz. % 1,278.92% 1,252.43% 962.16% 312.97% 89.73% 121.08% 100.00%
DPS 4.00 4.00 3.00 3.00 2.93 3.00 6.00 -23.74%
  QoQ % 0.00% 33.33% 0.00% 2.39% -2.33% -50.00% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 48.83% 50.00% 100.00%
NAPS 1.5400 1.5500 1.5100 1.4400 1.4200 1.4200 1.4200 5.57%
  QoQ % -0.65% 2.65% 4.86% 1.41% 0.00% 0.00% -
  Horiz. % 108.45% 109.15% 106.34% 101.41% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.50 18.29 20.89 22.04 24.94 25.67 25.56 -22.37%
  QoQ % -4.32% -12.45% -5.22% -11.63% -2.84% 0.43% -
  Horiz. % 68.47% 71.56% 81.73% 86.23% 97.57% 100.43% 100.00%
EPS 19.09 18.73 14.40 4.68 1.37 1.80 1.49 450.10%
  QoQ % 1.92% 30.07% 207.69% 241.61% -23.89% 20.81% -
  Horiz. % 1,281.21% 1,257.05% 966.44% 314.09% 91.95% 120.81% 100.00%
DPS 3.23 3.23 2.41 2.41 2.41 2.41 4.88 -24.11%
  QoQ % 0.00% 34.02% 0.00% 0.00% 0.00% -50.61% -
  Horiz. % 66.19% 66.19% 49.39% 49.39% 49.39% 49.39% 100.00%
NAPS 1.2424 1.2531 1.2215 1.1657 1.1701 1.1424 1.1425 5.76%
  QoQ % -0.85% 2.59% 4.79% -0.38% 2.42% -0.01% -
  Horiz. % 108.74% 109.68% 106.91% 102.03% 102.42% 99.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.6750 0.6950 0.7400 0.7800 0.7850 0.8350 0.7850 -
P/RPS 3.11 3.07 2.87 2.87 2.59 2.62 2.47 16.65%
  QoQ % 1.30% 6.97% 0.00% 10.81% -1.15% 6.07% -
  Horiz. % 125.91% 124.29% 116.19% 116.19% 104.86% 106.07% 100.00%
P/EPS 2.85 3.00 4.16 13.48 47.16 37.30 42.44 -83.56%
  QoQ % -5.00% -27.88% -69.14% -71.42% 26.43% -12.11% -
  Horiz. % 6.72% 7.07% 9.80% 31.76% 111.12% 87.89% 100.00%
EY 35.06 33.34 24.05 7.42 2.12 2.68 2.36 507.31%
  QoQ % 5.16% 38.63% 224.12% 250.00% -20.90% 13.56% -
  Horiz. % 1,485.59% 1,412.71% 1,019.07% 314.41% 89.83% 113.56% 100.00%
DY 5.93 5.76 4.05 3.85 3.73 3.59 7.64 -15.58%
  QoQ % 2.95% 42.22% 5.19% 3.22% 3.90% -53.01% -
  Horiz. % 77.62% 75.39% 53.01% 50.39% 48.82% 46.99% 100.00%
P/NAPS 0.44 0.45 0.49 0.54 0.55 0.59 0.55 -13.86%
  QoQ % -2.22% -8.16% -9.26% -1.82% -6.78% 7.27% -
  Horiz. % 80.00% 81.82% 89.09% 98.18% 100.00% 107.27% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 09/02/18 15/11/17 23/08/17 30/05/17 17/02/17 -
Price 0.7400 0.6500 0.6900 0.7800 0.8050 0.8100 0.8450 -
P/RPS 3.41 2.87 2.67 2.87 2.66 2.54 2.66 18.06%
  QoQ % 18.82% 7.49% -6.97% 7.89% 4.72% -4.51% -
  Horiz. % 128.20% 107.89% 100.38% 107.89% 100.00% 95.49% 100.00%
P/EPS 3.13 2.80 3.88 13.48 48.36 36.18 45.69 -83.34%
  QoQ % 11.79% -27.84% -71.22% -72.13% 33.67% -20.81% -
  Horiz. % 6.85% 6.13% 8.49% 29.50% 105.84% 79.19% 100.00%
EY 31.98 35.65 25.79 7.42 2.07 2.76 2.19 500.37%
  QoQ % -10.29% 38.23% 247.57% 258.45% -25.00% 26.03% -
  Horiz. % 1,460.27% 1,627.85% 1,177.63% 338.81% 94.52% 126.03% 100.00%
DY 5.41 6.15 4.35 3.85 3.64 3.70 7.10 -16.62%
  QoQ % -12.03% 41.38% 12.99% 5.77% -1.62% -47.89% -
  Horiz. % 76.20% 86.62% 61.27% 54.23% 51.27% 52.11% 100.00%
P/NAPS 0.48 0.42 0.46 0.54 0.57 0.57 0.60 -13.86%
  QoQ % 14.29% -8.70% -14.81% -5.26% 0.00% -5.00% -
  Horiz. % 80.00% 70.00% 76.67% 90.00% 95.00% 95.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS