Highlights

[AMPROP] QoQ TTM Result on 2019-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 14-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     -43.10%    YoY -     -89.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 179,533 192,359 163,119 149,568 147,126 125,556 125,347 27.04%
  QoQ % -6.67% 17.93% 9.06% 1.66% 17.18% 0.17% -
  Horiz. % 143.23% 153.46% 130.13% 119.32% 117.37% 100.17% 100.00%
PBT 17,965 33,629 21,639 31,211 32,937 72,780 146,558 -75.29%
  QoQ % -46.58% 55.41% -30.67% -5.24% -54.74% -50.34% -
  Horiz. % 12.26% 22.95% 14.76% 21.30% 22.47% 49.66% 100.00%
Tax -13,497 9,653 13,588 13,927 14,189 -20,078 -18,558 -19.11%
  QoQ % -239.82% -28.96% -2.43% -1.85% 170.67% -8.19% -
  Horiz. % 72.73% -52.02% -73.22% -75.05% -76.46% 108.19% 100.00%
NP 4,468 43,282 35,227 45,138 47,126 52,702 128,000 -89.30%
  QoQ % -89.68% 22.87% -21.96% -4.22% -10.58% -58.83% -
  Horiz. % 3.49% 33.81% 27.52% 35.26% 36.82% 41.17% 100.00%
NP to SH -16,692 21,373 13,048 22,933 24,411 44,465 119,523 -
  QoQ % -178.10% 63.80% -43.10% -6.05% -45.10% -62.80% -
  Horiz. % -13.97% 17.88% 10.92% 19.19% 20.42% 37.20% 100.00%
Tax Rate 75.13 % -28.70 % -62.79 % -44.62 % -43.08 % 27.59 % 12.66 % 227.43%
  QoQ % 361.78% 54.29% -40.72% -3.57% -256.14% 117.93% -
  Horiz. % 593.44% -226.70% -495.97% -352.45% -340.28% 217.93% 100.00%
Total Cost 175,065 149,077 127,892 104,430 100,000 72,854 -2,653 -
  QoQ % 17.43% 16.56% 22.47% 4.43% 37.26% 2,846.10% -
  Horiz. % -6,598.76% -5,619.19% -4,820.66% -3,936.30% -3,769.32% -2,746.10% 100.00%
Net Worth 1,021,790 1,036,081 887,788 917,288 916,386 898,547 916,640 7.50%
  QoQ % -1.38% 16.70% -3.22% 0.10% 1.99% -1.97% -
  Horiz. % 111.47% 113.03% 96.85% 100.07% 99.97% 98.03% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 21,436 17,736 17,736 17,736 17,736 23,709 23,709 -6.49%
  QoQ % 20.86% 0.00% 0.00% 0.00% -25.19% 0.00% -
  Horiz. % 90.41% 74.81% 74.81% 74.81% 74.81% 100.00% 100.00%
Div Payout % - % 82.99 % 135.93 % 77.34 % 72.66 % 53.32 % 19.84 % -
  QoQ % 0.00% -38.95% 75.76% 6.44% 36.27% 168.75% -
  Horiz. % 0.00% 418.30% 685.13% 389.82% 366.23% 268.75% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,021,790 1,036,081 887,788 917,288 916,386 898,547 916,640 7.50%
  QoQ % -1.38% 16.70% -3.22% 0.10% 1.99% -1.97% -
  Horiz. % 111.47% 113.03% 96.85% 100.07% 99.97% 98.03% 100.00%
NOSH 714,539 714,539 591,859 591,799 591,217 591,150 591,381 13.43%
  QoQ % 0.00% 20.73% 0.01% 0.10% 0.01% -0.04% -
  Horiz. % 120.83% 120.83% 100.08% 100.07% 99.97% 99.96% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.49 % 22.50 % 21.60 % 30.18 % 32.03 % 41.97 % 102.12 % -91.57%
  QoQ % -88.93% 4.17% -28.43% -5.78% -23.68% -58.90% -
  Horiz. % 2.44% 22.03% 21.15% 29.55% 31.37% 41.10% 100.00%
ROE -1.63 % 2.06 % 1.47 % 2.50 % 2.66 % 4.95 % 13.04 % -
  QoQ % -179.13% 40.14% -41.20% -6.02% -46.26% -62.04% -
  Horiz. % -12.50% 15.80% 11.27% 19.17% 20.40% 37.96% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 25.13 26.92 27.56 25.27 24.89 21.24 21.20 11.99%
  QoQ % -6.65% -2.32% 9.06% 1.53% 17.18% 0.19% -
  Horiz. % 118.54% 126.98% 130.00% 119.20% 117.41% 100.19% 100.00%
EPS -2.34 2.99 2.20 3.88 4.13 7.52 20.21 -
  QoQ % -178.26% 35.91% -43.30% -6.05% -45.08% -62.79% -
  Horiz. % -11.58% 14.79% 10.89% 19.20% 20.44% 37.21% 100.00%
DPS 3.00 2.48 3.00 3.00 3.00 4.00 4.00 -17.44%
  QoQ % 20.97% -17.33% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 75.00% 62.00% 75.00% 75.00% 75.00% 100.00% 100.00%
NAPS 1.4300 1.4500 1.5000 1.5500 1.5500 1.5200 1.5500 -5.23%
  QoQ % -1.38% -3.33% -3.23% 0.00% 1.97% -1.94% -
  Horiz. % 92.26% 93.55% 96.77% 100.00% 100.00% 98.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 24.49 26.24 22.25 20.40 20.07 17.13 17.10 27.03%
  QoQ % -6.67% 17.93% 9.07% 1.64% 17.16% 0.18% -
  Horiz. % 143.22% 153.45% 130.12% 119.30% 117.37% 100.18% 100.00%
EPS -2.28 2.92 1.78 3.13 3.33 6.07 16.30 -
  QoQ % -178.08% 64.04% -43.13% -6.01% -45.14% -62.76% -
  Horiz. % -13.99% 17.91% 10.92% 19.20% 20.43% 37.24% 100.00%
DPS 2.92 2.42 2.42 2.42 2.42 3.23 3.23 -6.50%
  QoQ % 20.66% 0.00% 0.00% 0.00% -25.08% 0.00% -
  Horiz. % 90.40% 74.92% 74.92% 74.92% 74.92% 100.00% 100.00%
NAPS 1.3937 1.4132 1.2110 1.2512 1.2500 1.2256 1.2503 7.50%
  QoQ % -1.38% 16.70% -3.21% 0.10% 1.99% -1.98% -
  Horiz. % 111.47% 113.03% 96.86% 100.07% 99.98% 98.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.3000 0.4800 0.4750 0.5400 0.5350 0.5100 0.6550 -
P/RPS 1.19 1.78 1.72 2.14 2.15 2.40 3.09 -47.04%
  QoQ % -33.15% 3.49% -19.63% -0.47% -10.42% -22.33% -
  Horiz. % 38.51% 57.61% 55.66% 69.26% 69.58% 77.67% 100.00%
P/EPS -12.84 16.05 21.55 13.94 12.96 6.78 3.24 -
  QoQ % -180.00% -25.52% 54.59% 7.56% 91.15% 109.26% -
  Horiz. % -396.30% 495.37% 665.12% 430.25% 400.00% 209.26% 100.00%
EY -7.79 6.23 4.64 7.18 7.72 14.75 30.86 -
  QoQ % -225.04% 34.27% -35.38% -6.99% -47.66% -52.20% -
  Horiz. % -25.24% 20.19% 15.04% 23.27% 25.02% 47.80% 100.00%
DY 10.00 5.17 6.32 5.56 5.61 7.84 6.11 38.84%
  QoQ % 93.42% -18.20% 13.67% -0.89% -28.44% 28.31% -
  Horiz. % 163.67% 84.62% 103.44% 91.00% 91.82% 128.31% 100.00%
P/NAPS 0.21 0.33 0.32 0.35 0.35 0.34 0.42 -36.98%
  QoQ % -36.36% 3.13% -8.57% 0.00% 2.94% -19.05% -
  Horiz. % 50.00% 78.57% 76.19% 83.33% 83.33% 80.95% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 18/06/20 19/02/20 14/11/19 19/08/19 27/05/19 27/02/19 13/11/18 -
Price 0.3400 0.4700 0.4750 0.5800 0.5550 0.5200 0.5500 -
P/RPS 1.35 1.75 1.72 2.29 2.23 2.45 2.59 -35.21%
  QoQ % -22.86% 1.74% -24.89% 2.69% -8.98% -5.41% -
  Horiz. % 52.12% 67.57% 66.41% 88.42% 86.10% 94.59% 100.00%
P/EPS -14.55 15.71 21.55 14.97 13.44 6.91 2.72 -
  QoQ % -192.62% -27.10% 43.95% 11.38% 94.50% 154.04% -
  Horiz. % -534.93% 577.57% 792.28% 550.37% 494.12% 254.04% 100.00%
EY -6.87 6.36 4.64 6.68 7.44 14.46 36.75 -
  QoQ % -208.02% 37.07% -30.54% -10.22% -48.55% -60.65% -
  Horiz. % -18.69% 17.31% 12.63% 18.18% 20.24% 39.35% 100.00%
DY 8.82 5.28 6.32 5.17 5.41 7.69 7.27 13.74%
  QoQ % 67.05% -16.46% 22.24% -4.44% -29.65% 5.78% -
  Horiz. % 121.32% 72.63% 86.93% 71.11% 74.42% 105.78% 100.00%
P/NAPS 0.24 0.32 0.32 0.37 0.36 0.34 0.35 -22.22%
  QoQ % -25.00% 0.00% -13.51% 2.78% 5.88% -2.86% -
  Horiz. % 68.57% 91.43% 91.43% 105.71% 102.86% 97.14% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

542  336  555  788 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.115 
 PDZ-WB 0.06+0.03 
 IRIS 0.295+0.035 
 MQTECH 0.09+0.025 
 VC 0.08+0.02 
 DGB 0.05+0.015 
 ANZO 0.215-0.02 
 MLAB 0.055+0.015 
 EDUSPEC 0.020.00 
 AIRASIA 0.715-0.14 

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

TOP ARTICLES

1. Cimb revised capping for gloves gloveharicut
2. CLSA: GLOVE supply shortage forecasted throughout the next 3 years. TOPGLOV (RM28) HARTA (RM20) KOSSAN (RM13) gloveharicut
3. BURSA'S PN17 RELIEF MEASURES RESULTING IN AIRASIA TRIGGERING SUSPENDED CRITERIA BUT NOT CLASSIFIED AS A PN17 LISTED ISSUER Good Articles to Share
4. BNM CUTS OPR BY 0.25 BASIS POINTS !!! THIS CONSTRUCTION STOCK DEFINITELY TO BE WATCHED !!! Bursa Master
5. Supermax Corporation - Heads I Win, Tails I Win Too Kenanga Research & Investment
6. Technical View - MY E.G. Services Bhd (MYEG,0138) Rakuten Trade Research Reports
7. HLIB: There are still legs to GLOVE rally and it is only in midst of a rerating gloveharicut
8. Malaysia Rubber Gloves – 2nd Wave Is Coming; Get Ready for the Ride KL Trader Investment Research Articles
Partners & Brokers