Highlights

[AMPROP] QoQ TTM Result on 2016-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -10.76%    YoY -     -86.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 161,565 182,808 188,224 187,421 189,533 177,673 168,244 -2.66%
  QoQ % -11.62% -2.88% 0.43% -1.11% 6.68% 5.60% -
  Horiz. % 96.03% 108.66% 111.88% 111.40% 112.65% 105.60% 100.00%
PBT 51,565 29,961 32,467 29,601 25,197 38,069 90,984 -31.49%
  QoQ % 72.11% -7.72% 9.68% 17.48% -33.81% -58.16% -
  Horiz. % 56.67% 32.93% 35.68% 32.53% 27.69% 41.84% 100.00%
Tax -10,012 -12,650 -12,075 -11,551 -5,620 -3,565 -4,139 80.10%
  QoQ % 20.85% -4.76% -4.54% -105.53% -57.64% 13.87% -
  Horiz. % 241.89% 305.63% 291.74% 279.08% 135.78% 86.13% 100.00%
NP 41,553 17,311 20,392 18,050 19,577 34,504 86,845 -38.80%
  QoQ % 140.04% -15.11% 12.98% -7.80% -43.26% -60.27% -
  Horiz. % 47.85% 19.93% 23.48% 20.78% 22.54% 39.73% 100.00%
NP to SH 34,343 10,056 13,204 10,910 12,226 26,884 79,345 -42.75%
  QoQ % 241.52% -23.84% 21.03% -10.76% -54.52% -66.12% -
  Horiz. % 43.28% 12.67% 16.64% 13.75% 15.41% 33.88% 100.00%
Tax Rate 19.42 % 42.22 % 37.19 % 39.02 % 22.30 % 9.36 % 4.55 % 162.89%
  QoQ % -54.00% 13.53% -4.69% 74.98% 138.25% 105.71% -
  Horiz. % 426.81% 927.91% 817.36% 857.58% 490.11% 205.71% 100.00%
Total Cost 120,012 165,497 167,832 169,371 169,956 143,169 81,399 29.51%
  QoQ % -27.48% -1.39% -0.91% -0.34% 18.71% 75.89% -
  Horiz. % 147.44% 203.32% 206.18% 208.08% 208.79% 175.89% 100.00%
Net Worth 854,607 857,809 837,510 837,591 812,864 848,273 876,120 -1.64%
  QoQ % -0.37% 2.42% -0.01% 3.04% -4.17% -3.18% -
  Horiz. % 97.54% 97.91% 95.59% 95.60% 92.78% 96.82% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 17,693 17,693 17,693 35,759 35,759 35,759 35,759 -37.42%
  QoQ % 0.00% 0.00% -50.52% 0.00% 0.00% 0.00% -
  Horiz. % 49.48% 49.48% 49.48% 100.00% 100.00% 100.00% 100.00%
Div Payout % 51.52 % 175.95 % 134.00 % 327.77 % 292.49 % 133.02 % 45.07 % 9.32%
  QoQ % -70.72% 31.31% -59.12% 12.06% 119.88% 195.14% -
  Horiz. % 114.31% 390.39% 297.32% 727.25% 648.97% 295.14% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 854,607 857,809 837,510 837,591 812,864 848,273 876,120 -1.64%
  QoQ % -0.37% 2.42% -0.01% 3.04% -4.17% -3.18% -
  Horiz. % 97.54% 97.91% 95.59% 95.60% 92.78% 96.82% 100.00%
NOSH 593,477 604,090 589,795 589,852 589,032 589,078 595,999 -0.28%
  QoQ % -1.76% 2.42% -0.01% 0.14% -0.01% -1.16% -
  Horiz. % 99.58% 101.36% 98.96% 98.97% 98.83% 98.84% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 25.72 % 9.47 % 10.83 % 9.63 % 10.33 % 19.42 % 51.62 % -37.12%
  QoQ % 171.59% -12.56% 12.46% -6.78% -46.81% -62.38% -
  Horiz. % 49.83% 18.35% 20.98% 18.66% 20.01% 37.62% 100.00%
ROE 4.02 % 1.17 % 1.58 % 1.30 % 1.50 % 3.17 % 9.06 % -41.80%
  QoQ % 243.59% -25.95% 21.54% -13.33% -52.68% -65.01% -
  Horiz. % 44.37% 12.91% 17.44% 14.35% 16.56% 34.99% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.22 30.26 31.91 31.77 32.18 30.16 28.23 -2.40%
  QoQ % -10.05% -5.17% 0.44% -1.27% 6.70% 6.84% -
  Horiz. % 96.42% 107.19% 113.04% 112.54% 113.99% 106.84% 100.00%
EPS 5.79 1.66 2.24 1.85 2.08 4.56 13.31 -42.56%
  QoQ % 248.80% -25.89% 21.08% -11.06% -54.39% -65.74% -
  Horiz. % 43.50% 12.47% 16.83% 13.90% 15.63% 34.26% 100.00%
DPS 3.00 2.93 3.00 6.00 6.00 6.00 6.00 -36.98%
  QoQ % 2.39% -2.33% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 48.83% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.4400 1.4200 1.4200 1.4200 1.3800 1.4400 1.4700 -1.36%
  QoQ % 1.41% 0.00% 0.00% 2.90% -4.17% -2.04% -
  Horiz. % 97.96% 96.60% 96.60% 96.60% 93.88% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.04 24.94 25.67 25.56 25.85 24.23 22.95 -2.66%
  QoQ % -11.63% -2.84% 0.43% -1.12% 6.69% 5.58% -
  Horiz. % 96.03% 108.67% 111.85% 111.37% 112.64% 105.58% 100.00%
EPS 4.68 1.37 1.80 1.49 1.67 3.67 10.82 -42.78%
  QoQ % 241.61% -23.89% 20.81% -10.78% -54.50% -66.08% -
  Horiz. % 43.25% 12.66% 16.64% 13.77% 15.43% 33.92% 100.00%
DPS 2.41 2.41 2.41 4.88 4.88 4.88 4.88 -37.49%
  QoQ % 0.00% 0.00% -50.61% 0.00% 0.00% 0.00% -
  Horiz. % 49.39% 49.39% 49.39% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1657 1.1701 1.1424 1.1425 1.1088 1.1571 1.1950 -1.64%
  QoQ % -0.38% 2.42% -0.01% 3.04% -4.17% -3.17% -
  Horiz. % 97.55% 97.92% 95.60% 95.61% 92.79% 96.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.7800 0.7850 0.8350 0.7850 0.8050 0.8550 0.8950 -
P/RPS 2.87 2.59 2.62 2.47 2.50 2.83 3.17 -6.41%
  QoQ % 10.81% -1.15% 6.07% -1.20% -11.66% -10.73% -
  Horiz. % 90.54% 81.70% 82.65% 77.92% 78.86% 89.27% 100.00%
P/EPS 13.48 47.16 37.30 42.44 38.78 18.73 6.72 58.99%
  QoQ % -71.42% 26.43% -12.11% 9.44% 107.05% 178.72% -
  Horiz. % 200.60% 701.79% 555.06% 631.55% 577.08% 278.72% 100.00%
EY 7.42 2.12 2.68 2.36 2.58 5.34 14.87 -37.06%
  QoQ % 250.00% -20.90% 13.56% -8.53% -51.69% -64.09% -
  Horiz. % 49.90% 14.26% 18.02% 15.87% 17.35% 35.91% 100.00%
DY 3.85 3.73 3.59 7.64 7.45 7.02 6.70 -30.86%
  QoQ % 3.22% 3.90% -53.01% 2.55% 6.13% 4.78% -
  Horiz. % 57.46% 55.67% 53.58% 114.03% 111.19% 104.78% 100.00%
P/NAPS 0.54 0.55 0.59 0.55 0.58 0.59 0.61 -7.80%
  QoQ % -1.82% -6.78% 7.27% -5.17% -1.69% -3.28% -
  Horiz. % 88.52% 90.16% 96.72% 90.16% 95.08% 96.72% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 15/11/17 23/08/17 30/05/17 17/02/17 08/11/16 19/08/16 24/05/16 -
Price 0.7800 0.8050 0.8100 0.8450 0.7850 0.9450 0.8800 -
P/RPS 2.87 2.66 2.54 2.66 2.44 3.13 3.12 -5.41%
  QoQ % 7.89% 4.72% -4.51% 9.02% -22.04% 0.32% -
  Horiz. % 91.99% 85.26% 81.41% 85.26% 78.21% 100.32% 100.00%
P/EPS 13.48 48.36 36.18 45.69 37.82 20.71 6.61 60.74%
  QoQ % -72.13% 33.67% -20.81% 20.81% 82.62% 213.31% -
  Horiz. % 203.93% 731.62% 547.35% 691.23% 572.16% 313.31% 100.00%
EY 7.42 2.07 2.76 2.19 2.64 4.83 15.13 -37.78%
  QoQ % 258.45% -25.00% 26.03% -17.05% -45.34% -68.08% -
  Horiz. % 49.04% 13.68% 18.24% 14.47% 17.45% 31.92% 100.00%
DY 3.85 3.64 3.70 7.10 7.64 6.35 6.82 -31.67%
  QoQ % 5.77% -1.62% -47.89% -7.07% 20.31% -6.89% -
  Horiz. % 56.45% 53.37% 54.25% 104.11% 112.02% 93.11% 100.00%
P/NAPS 0.54 0.57 0.57 0.60 0.57 0.66 0.60 -6.78%
  QoQ % -5.26% 0.00% -5.00% 5.26% -13.64% 10.00% -
  Horiz. % 90.00% 95.00% 95.00% 100.00% 95.00% 110.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+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