Highlights

[AMPROP] QoQ TTM Result on 2018-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 13-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -14.60%    YoY -     248.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 149,568 147,126 125,556 125,347 128,310 134,085 153,147 -1.57%
  QoQ % 1.66% 17.18% 0.17% -2.31% -4.31% -12.45% -
  Horiz. % 97.66% 96.07% 81.98% 81.85% 83.78% 87.55% 100.00%
PBT 31,211 32,937 72,780 146,558 165,849 161,723 117,577 -58.80%
  QoQ % -5.24% -54.74% -50.34% -11.63% 2.55% 37.55% -
  Horiz. % 26.55% 28.01% 61.90% 124.65% 141.06% 137.55% 100.00%
Tax 13,927 14,189 -20,078 -18,558 -17,456 -16,502 -4,671 -
  QoQ % -1.85% 170.67% -8.19% -6.31% -5.78% -253.29% -
  Horiz. % -298.16% -303.77% 429.84% 397.30% 373.71% 353.29% 100.00%
NP 45,138 47,126 52,702 128,000 148,393 145,221 112,906 -45.82%
  QoQ % -4.22% -10.58% -58.83% -13.74% 2.18% 28.62% -
  Horiz. % 39.98% 41.74% 46.68% 113.37% 131.43% 128.62% 100.00%
NP to SH 22,933 24,411 44,465 119,523 139,963 137,353 105,537 -63.96%
  QoQ % -6.05% -45.10% -62.80% -14.60% 1.90% 30.15% -
  Horiz. % 21.73% 23.13% 42.13% 113.25% 132.62% 130.15% 100.00%
Tax Rate -44.62 % -43.08 % 27.59 % 12.66 % 10.53 % 10.20 % 3.97 % -
  QoQ % -3.57% -256.14% 117.93% 20.23% 3.24% 156.93% -
  Horiz. % -1,123.93% -1,085.14% 694.96% 318.89% 265.24% 256.93% 100.00%
Total Cost 104,430 100,000 72,854 -2,653 -20,083 -11,136 40,241 89.17%
  QoQ % 4.43% 37.26% 2,846.10% 86.79% -80.34% -127.67% -
  Horiz. % 259.51% 248.50% 181.04% -6.59% -49.91% -27.67% 100.00%
Net Worth 917,288 916,386 898,547 916,640 910,848 918,723 895,500 1.62%
  QoQ % 0.10% 1.99% -1.97% 0.64% -0.86% 2.59% -
  Horiz. % 102.43% 102.33% 100.34% 102.36% 101.71% 102.59% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 17,736 17,736 23,709 23,709 23,709 23,709 17,693 0.16%
  QoQ % 0.00% -25.19% 0.00% 0.00% 0.00% 34.00% -
  Horiz. % 100.24% 100.24% 134.00% 134.00% 134.00% 134.00% 100.00%
Div Payout % 77.34 % 72.66 % 53.32 % 19.84 % 16.94 % 17.26 % 16.77 % 177.84%
  QoQ % 6.44% 36.27% 168.75% 17.12% -1.85% 2.92% -
  Horiz. % 461.18% 433.27% 317.95% 118.31% 101.01% 102.92% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 917,288 916,386 898,547 916,640 910,848 918,723 895,500 1.62%
  QoQ % 0.10% 1.99% -1.97% 0.64% -0.86% 2.59% -
  Horiz. % 102.43% 102.33% 100.34% 102.36% 101.71% 102.59% 100.00%
NOSH 591,799 591,217 591,150 591,381 591,460 592,725 593,047 -0.14%
  QoQ % 0.10% 0.01% -0.04% -0.01% -0.21% -0.05% -
  Horiz. % 99.79% 99.69% 99.68% 99.72% 99.73% 99.95% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 30.18 % 32.03 % 41.97 % 102.12 % 115.65 % 108.31 % 73.72 % -44.96%
  QoQ % -5.78% -23.68% -58.90% -11.70% 6.78% 46.92% -
  Horiz. % 40.94% 43.45% 56.93% 138.52% 156.88% 146.92% 100.00%
ROE 2.50 % 2.66 % 4.95 % 13.04 % 15.37 % 14.95 % 11.79 % -64.54%
  QoQ % -6.02% -46.26% -62.04% -15.16% 2.81% 26.80% -
  Horiz. % 21.20% 22.56% 41.98% 110.60% 130.36% 126.80% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.27 24.89 21.24 21.20 21.69 22.62 25.82 -1.43%
  QoQ % 1.53% 17.18% 0.19% -2.26% -4.11% -12.39% -
  Horiz. % 97.87% 96.40% 82.26% 82.11% 84.00% 87.61% 100.00%
EPS 3.88 4.13 7.52 20.21 23.66 23.17 17.80 -63.88%
  QoQ % -6.05% -45.08% -62.79% -14.58% 2.11% 30.17% -
  Horiz. % 21.80% 23.20% 42.25% 113.54% 132.92% 130.17% 100.00%
DPS 3.00 3.00 4.00 4.00 4.00 4.00 3.00 -
  QoQ % 0.00% -25.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 100.00% 100.00% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 1.5500 1.5500 1.5200 1.5500 1.5400 1.5500 1.5100 1.76%
  QoQ % 0.00% 1.97% -1.94% 0.65% -0.65% 2.65% -
  Horiz. % 102.65% 102.65% 100.66% 102.65% 101.99% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.40 20.07 17.13 17.10 17.50 18.29 20.89 -1.57%
  QoQ % 1.64% 17.16% 0.18% -2.29% -4.32% -12.45% -
  Horiz. % 97.65% 96.07% 82.00% 81.86% 83.77% 87.55% 100.00%
EPS 3.13 3.33 6.07 16.30 19.09 18.74 14.40 -63.95%
  QoQ % -6.01% -45.14% -62.76% -14.61% 1.87% 30.14% -
  Horiz. % 21.74% 23.12% 42.15% 113.19% 132.57% 130.14% 100.00%
DPS 2.42 2.42 3.23 3.23 3.23 3.23 2.41 0.28%
  QoQ % 0.00% -25.08% 0.00% 0.00% 0.00% 34.02% -
  Horiz. % 100.41% 100.41% 134.02% 134.02% 134.02% 134.02% 100.00%
NAPS 1.2512 1.2500 1.2256 1.2503 1.2424 1.2531 1.2215 1.62%
  QoQ % 0.10% 1.99% -1.98% 0.64% -0.85% 2.59% -
  Horiz. % 102.43% 102.33% 100.34% 102.36% 101.71% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5400 0.5350 0.5100 0.6550 0.6750 0.6950 0.7400 -
P/RPS 2.14 2.15 2.40 3.09 3.11 3.07 2.87 -17.82%
  QoQ % -0.47% -10.42% -22.33% -0.64% 1.30% 6.97% -
  Horiz. % 74.56% 74.91% 83.62% 107.67% 108.36% 106.97% 100.00%
P/EPS 13.94 12.96 6.78 3.24 2.85 3.00 4.16 124.43%
  QoQ % 7.56% 91.15% 109.26% 13.68% -5.00% -27.88% -
  Horiz. % 335.10% 311.54% 162.98% 77.88% 68.51% 72.12% 100.00%
EY 7.18 7.72 14.75 30.86 35.06 33.34 24.05 -55.43%
  QoQ % -6.99% -47.66% -52.20% -11.98% 5.16% 38.63% -
  Horiz. % 29.85% 32.10% 61.33% 128.32% 145.78% 138.63% 100.00%
DY 5.56 5.61 7.84 6.11 5.93 5.76 4.05 23.59%
  QoQ % -0.89% -28.44% 28.31% 3.04% 2.95% 42.22% -
  Horiz. % 137.28% 138.52% 193.58% 150.86% 146.42% 142.22% 100.00%
P/NAPS 0.35 0.35 0.34 0.42 0.44 0.45 0.49 -20.14%
  QoQ % 0.00% 2.94% -19.05% -4.55% -2.22% -8.16% -
  Horiz. % 71.43% 71.43% 69.39% 85.71% 89.80% 91.84% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 27/05/19 27/02/19 13/11/18 28/08/18 30/05/18 09/02/18 -
Price 0.5800 0.5550 0.5200 0.5500 0.7400 0.6500 0.6900 -
P/RPS 2.29 2.23 2.45 2.59 3.41 2.87 2.67 -9.75%
  QoQ % 2.69% -8.98% -5.41% -24.05% 18.82% 7.49% -
  Horiz. % 85.77% 83.52% 91.76% 97.00% 127.72% 107.49% 100.00%
P/EPS 14.97 13.44 6.91 2.72 3.13 2.80 3.88 146.60%
  QoQ % 11.38% 94.50% 154.04% -13.10% 11.79% -27.84% -
  Horiz. % 385.82% 346.39% 178.09% 70.10% 80.67% 72.16% 100.00%
EY 6.68 7.44 14.46 36.75 31.98 35.65 25.79 -59.47%
  QoQ % -10.22% -48.55% -60.65% 14.92% -10.29% 38.23% -
  Horiz. % 25.90% 28.85% 56.07% 142.50% 124.00% 138.23% 100.00%
DY 5.17 5.41 7.69 7.27 5.41 6.15 4.35 12.24%
  QoQ % -4.44% -29.65% 5.78% 34.38% -12.03% 41.38% -
  Horiz. % 118.85% 124.37% 176.78% 167.13% 124.37% 141.38% 100.00%
P/NAPS 0.37 0.36 0.34 0.35 0.48 0.42 0.46 -13.55%
  QoQ % 2.78% 5.88% -2.86% -27.08% 14.29% -8.70% -
  Horiz. % 80.43% 78.26% 73.91% 76.09% 104.35% 91.30% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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