Highlights

[AMPROP] QoQ TTM Result on 2010-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -59.27%    YoY -     -76.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 115,947 110,362 109,695 133,315 153,120 178,848 240,702 -38.52%
  QoQ % 5.06% 0.61% -17.72% -12.93% -14.39% -25.70% -
  Horiz. % 48.17% 45.85% 45.57% 55.39% 63.61% 74.30% 100.00%
PBT 118,125 49,780 51,783 502 14,808 18,047 19,358 233.56%
  QoQ % 137.29% -3.87% 10,215.34% -96.61% -17.95% -6.77% -
  Horiz. % 610.21% 257.15% 267.50% 2.59% 76.50% 93.23% 100.00%
Tax 829 -884 -1,323 12,080 11,876 16,190 16,824 -86.53%
  QoQ % 193.78% 33.18% -110.95% 1.72% -26.65% -3.77% -
  Horiz. % 4.93% -5.25% -7.86% 71.80% 70.59% 96.23% 100.00%
NP 118,954 48,896 50,460 12,582 26,684 34,237 36,182 120.94%
  QoQ % 143.28% -3.10% 301.05% -52.85% -22.06% -5.38% -
  Horiz. % 328.77% 135.14% 139.46% 34.77% 73.75% 94.62% 100.00%
NP to SH 116,779 46,973 48,395 9,939 24,401 32,352 33,282 130.73%
  QoQ % 148.61% -2.94% 386.92% -59.27% -24.58% -2.79% -
  Horiz. % 350.88% 141.14% 145.41% 29.86% 73.32% 97.21% 100.00%
Tax Rate -0.70 % 1.78 % 2.55 % -2,406.37 % -80.20 % -89.71 % -86.91 % -95.97%
  QoQ % -139.33% -30.20% 100.11% -2,900.46% 10.60% -3.22% -
  Horiz. % 0.81% -2.05% -2.93% 2,768.81% 92.28% 103.22% 100.00%
Total Cost -3,007 61,466 59,235 120,733 126,436 144,611 204,520 -
  QoQ % -104.89% 3.77% -50.94% -4.51% -12.57% -29.29% -
  Horiz. % -1.47% 30.05% 28.96% 59.03% 61.82% 70.71% 100.00%
Net Worth 635,986 577,586 574,236 520,136 506,000 527,637 520,156 14.33%
  QoQ % 10.11% 0.58% 10.40% 2.79% -4.10% 1.44% -
  Horiz. % 122.27% 111.04% 110.40% 100.00% 97.28% 101.44% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 17,188 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 14.72 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 635,986 577,586 574,236 520,136 506,000 527,637 520,156 14.33%
  QoQ % 10.11% 0.58% 10.40% 2.79% -4.10% 1.44% -
  Horiz. % 122.27% 111.04% 110.40% 100.00% 97.28% 101.44% 100.00%
NOSH 572,960 577,586 574,236 571,578 550,000 573,518 571,600 0.16%
  QoQ % -0.80% 0.58% 0.47% 3.92% -4.10% 0.34% -
  Horiz. % 100.24% 101.05% 100.46% 100.00% 96.22% 100.34% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 102.59 % 44.31 % 46.00 % 9.44 % 17.43 % 19.14 % 15.03 % 259.41%
  QoQ % 131.53% -3.67% 387.29% -45.84% -8.93% 27.35% -
  Horiz. % 682.57% 294.81% 306.05% 62.81% 115.97% 127.35% 100.00%
ROE 18.36 % 8.13 % 8.43 % 1.91 % 4.82 % 6.13 % 6.40 % 101.77%
  QoQ % 125.83% -3.56% 341.36% -60.37% -21.37% -4.22% -
  Horiz. % 286.88% 127.03% 131.72% 29.84% 75.31% 95.78% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.24 19.11 19.10 23.32 27.84 31.18 42.11 -38.61%
  QoQ % 5.91% 0.05% -18.10% -16.24% -10.71% -25.96% -
  Horiz. % 48.06% 45.38% 45.36% 55.38% 66.11% 74.04% 100.00%
EPS 20.38 8.13 8.43 1.74 4.44 5.64 5.82 130.42%
  QoQ % 150.68% -3.56% 384.48% -60.81% -21.28% -3.09% -
  Horiz. % 350.17% 139.69% 144.85% 29.90% 76.29% 96.91% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.1100 1.0000 1.0000 0.9100 0.9200 0.9200 0.9100 14.15%
  QoQ % 11.00% 0.00% 9.89% -1.09% 0.00% 1.10% -
  Horiz. % 121.98% 109.89% 109.89% 100.00% 101.10% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.82 15.05 14.96 18.18 20.89 24.40 32.83 -38.51%
  QoQ % 5.12% 0.60% -17.71% -12.97% -14.39% -25.68% -
  Horiz. % 48.19% 45.84% 45.57% 55.38% 63.63% 74.32% 100.00%
EPS 15.93 6.41 6.60 1.36 3.33 4.41 4.54 130.73%
  QoQ % 148.52% -2.88% 385.29% -59.16% -24.49% -2.86% -
  Horiz. % 350.88% 141.19% 145.37% 29.96% 73.35% 97.14% 100.00%
DPS 2.34 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.8675 0.7878 0.7833 0.7095 0.6902 0.7197 0.7095 14.33%
  QoQ % 10.12% 0.57% 10.40% 2.80% -4.10% 1.44% -
  Horiz. % 122.27% 111.04% 110.40% 100.00% 97.28% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4500 0.6000 0.4400 0.4100 0.4100 0.3800 0.4200 -
P/RPS 2.22 3.14 2.30 1.76 1.47 1.22 1.00 70.09%
  QoQ % -29.30% 36.52% 30.68% 19.73% 20.49% 22.00% -
  Horiz. % 222.00% 314.00% 230.00% 176.00% 147.00% 122.00% 100.00%
P/EPS 2.21 7.38 5.22 23.58 9.24 6.74 7.21 -54.51%
  QoQ % -70.05% 41.38% -77.86% 155.19% 37.09% -6.52% -
  Horiz. % 30.65% 102.36% 72.40% 327.05% 128.16% 93.48% 100.00%
EY 45.29 13.55 19.15 4.24 10.82 14.84 13.86 120.05%
  QoQ % 234.24% -29.24% 351.65% -60.81% -27.09% 7.07% -
  Horiz. % 326.77% 97.76% 138.17% 30.59% 78.07% 107.07% 100.00%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.41 0.60 0.44 0.45 0.45 0.41 0.46 -7.38%
  QoQ % -31.67% 36.36% -2.22% 0.00% 9.76% -10.87% -
  Horiz. % 89.13% 130.43% 95.65% 97.83% 97.83% 89.13% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 11/08/11 24/05/11 22/02/11 11/11/10 09/08/10 27/05/10 -
Price 0.4400 0.4900 0.6100 0.4100 0.4600 0.4000 0.4100 -
P/RPS 2.17 2.56 3.19 1.76 1.65 1.28 0.97 70.97%
  QoQ % -15.23% -19.75% 81.25% 6.67% 28.91% 31.96% -
  Horiz. % 223.71% 263.92% 328.87% 181.44% 170.10% 131.96% 100.00%
P/EPS 2.16 6.03 7.24 23.58 10.37 7.09 7.04 -54.48%
  QoQ % -64.18% -16.71% -69.30% 127.39% 46.26% 0.71% -
  Horiz. % 30.68% 85.65% 102.84% 334.94% 147.30% 100.71% 100.00%
EY 46.32 16.60 13.82 4.24 9.64 14.10 14.20 119.79%
  QoQ % 179.04% 20.12% 225.94% -56.02% -31.63% -0.70% -
  Horiz. % 326.20% 116.90% 97.32% 29.86% 67.89% 99.30% 100.00%
DY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.40 0.49 0.61 0.45 0.50 0.43 0.45 -7.55%
  QoQ % -18.37% -19.67% 35.56% -10.00% 16.28% -4.44% -
  Horiz. % 88.89% 108.89% 135.56% 100.00% 111.11% 95.56% 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
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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