Highlights

[AMPROP] QoQ TTM Result on 2017-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 09-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     207.30%    YoY -     867.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 125,347 128,310 134,085 153,147 161,565 182,808 188,224 -23.72%
  QoQ % -2.31% -4.31% -12.45% -5.21% -11.62% -2.88% -
  Horiz. % 66.59% 68.17% 71.24% 81.36% 85.84% 97.12% 100.00%
PBT 146,558 165,849 161,723 117,577 51,565 29,961 32,467 172.89%
  QoQ % -11.63% 2.55% 37.55% 128.02% 72.11% -7.72% -
  Horiz. % 451.41% 510.82% 498.12% 362.14% 158.82% 92.28% 100.00%
Tax -18,558 -17,456 -16,502 -4,671 -10,012 -12,650 -12,075 33.14%
  QoQ % -6.31% -5.78% -253.29% 53.35% 20.85% -4.76% -
  Horiz. % 153.69% 144.56% 136.66% 38.68% 82.92% 104.76% 100.00%
NP 128,000 148,393 145,221 112,906 41,553 17,311 20,392 239.90%
  QoQ % -13.74% 2.18% 28.62% 171.72% 140.04% -15.11% -
  Horiz. % 627.70% 727.70% 712.15% 553.68% 203.77% 84.89% 100.00%
NP to SH 119,523 139,963 137,353 105,537 34,343 10,056 13,204 333.76%
  QoQ % -14.60% 1.90% 30.15% 207.30% 241.52% -23.84% -
  Horiz. % 905.20% 1,060.00% 1,040.24% 799.28% 260.10% 76.16% 100.00%
Tax Rate 12.66 % 10.53 % 10.20 % 3.97 % 19.42 % 42.22 % 37.19 % -51.21%
  QoQ % 20.23% 3.24% 156.93% -79.56% -54.00% 13.53% -
  Horiz. % 34.04% 28.31% 27.43% 10.67% 52.22% 113.53% 100.00%
Total Cost -2,653 -20,083 -11,136 40,241 120,012 165,497 167,832 -
  QoQ % 86.79% -80.34% -127.67% -66.47% -27.48% -1.39% -
  Horiz. % -1.58% -11.97% -6.64% 23.98% 71.51% 98.61% 100.00%
Net Worth 916,640 910,848 918,723 895,500 854,607 857,809 837,510 6.20%
  QoQ % 0.64% -0.86% 2.59% 4.79% -0.37% 2.42% -
  Horiz. % 109.45% 108.76% 109.70% 106.92% 102.04% 102.42% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 23,709 23,709 23,709 17,693 17,693 17,693 17,693 21.52%
  QoQ % 0.00% 0.00% 34.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.00% 134.00% 134.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 19.84 % 16.94 % 17.26 % 16.77 % 51.52 % 175.95 % 134.00 % -71.98%
  QoQ % 17.12% -1.85% 2.92% -67.45% -70.72% 31.31% -
  Horiz. % 14.81% 12.64% 12.88% 12.51% 38.45% 131.31% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 916,640 910,848 918,723 895,500 854,607 857,809 837,510 6.20%
  QoQ % 0.64% -0.86% 2.59% 4.79% -0.37% 2.42% -
  Horiz. % 109.45% 108.76% 109.70% 106.92% 102.04% 102.42% 100.00%
NOSH 591,381 591,460 592,725 593,047 593,477 604,090 589,795 0.18%
  QoQ % -0.01% -0.21% -0.05% -0.07% -1.76% 2.42% -
  Horiz. % 100.27% 100.28% 100.50% 100.55% 100.62% 102.42% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 102.12 % 115.65 % 108.31 % 73.72 % 25.72 % 9.47 % 10.83 % 345.72%
  QoQ % -11.70% 6.78% 46.92% 186.63% 171.59% -12.56% -
  Horiz. % 942.94% 1,067.87% 1,000.09% 680.70% 237.49% 87.44% 100.00%
ROE 13.04 % 15.37 % 14.95 % 11.79 % 4.02 % 1.17 % 1.58 % 307.87%
  QoQ % -15.16% 2.81% 26.80% 193.28% 243.59% -25.95% -
  Horiz. % 825.32% 972.78% 946.20% 746.20% 254.43% 74.05% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.20 21.69 22.62 25.82 27.22 30.26 31.91 -23.84%
  QoQ % -2.26% -4.11% -12.39% -5.14% -10.05% -5.17% -
  Horiz. % 66.44% 67.97% 70.89% 80.92% 85.30% 94.83% 100.00%
EPS 20.21 23.66 23.17 17.80 5.79 1.66 2.24 332.81%
  QoQ % -14.58% 2.11% 30.17% 207.43% 248.80% -25.89% -
  Horiz. % 902.23% 1,056.25% 1,034.38% 794.64% 258.48% 74.11% 100.00%
DPS 4.00 4.00 4.00 3.00 3.00 2.93 3.00 21.12%
  QoQ % 0.00% 0.00% 33.33% 0.00% 2.39% -2.33% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 97.67% 100.00%
NAPS 1.5500 1.5400 1.5500 1.5100 1.4400 1.4200 1.4200 6.01%
  QoQ % 0.65% -0.65% 2.65% 4.86% 1.41% 0.00% -
  Horiz. % 109.15% 108.45% 109.15% 106.34% 101.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.10 17.50 18.29 20.89 22.04 24.94 25.67 -23.71%
  QoQ % -2.29% -4.32% -12.45% -5.22% -11.63% -2.84% -
  Horiz. % 66.61% 68.17% 71.25% 81.38% 85.86% 97.16% 100.00%
EPS 16.30 19.09 18.74 14.40 4.68 1.37 1.80 333.87%
  QoQ % -14.61% 1.87% 30.14% 207.69% 241.61% -23.89% -
  Horiz. % 905.56% 1,060.56% 1,041.11% 800.00% 260.00% 76.11% 100.00%
DPS 3.23 3.23 3.23 2.41 2.41 2.41 2.41 21.54%
  QoQ % 0.00% 0.00% 34.02% 0.00% 0.00% 0.00% -
  Horiz. % 134.02% 134.02% 134.02% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2503 1.2424 1.2531 1.2215 1.1657 1.1701 1.1424 6.20%
  QoQ % 0.64% -0.85% 2.59% 4.79% -0.38% 2.42% -
  Horiz. % 109.45% 108.75% 109.69% 106.92% 102.04% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6550 0.6750 0.6950 0.7400 0.7800 0.7850 0.8350 -
P/RPS 3.09 3.11 3.07 2.87 2.87 2.59 2.62 11.62%
  QoQ % -0.64% 1.30% 6.97% 0.00% 10.81% -1.15% -
  Horiz. % 117.94% 118.70% 117.18% 109.54% 109.54% 98.85% 100.00%
P/EPS 3.24 2.85 3.00 4.16 13.48 47.16 37.30 -80.36%
  QoQ % 13.68% -5.00% -27.88% -69.14% -71.42% 26.43% -
  Horiz. % 8.69% 7.64% 8.04% 11.15% 36.14% 126.43% 100.00%
EY 30.86 35.06 33.34 24.05 7.42 2.12 2.68 409.17%
  QoQ % -11.98% 5.16% 38.63% 224.12% 250.00% -20.90% -
  Horiz. % 1,151.49% 1,308.21% 1,244.03% 897.39% 276.87% 79.10% 100.00%
DY 6.11 5.93 5.76 4.05 3.85 3.73 3.59 42.50%
  QoQ % 3.04% 2.95% 42.22% 5.19% 3.22% 3.90% -
  Horiz. % 170.19% 165.18% 160.45% 112.81% 107.24% 103.90% 100.00%
P/NAPS 0.42 0.44 0.45 0.49 0.54 0.55 0.59 -20.26%
  QoQ % -4.55% -2.22% -8.16% -9.26% -1.82% -6.78% -
  Horiz. % 71.19% 74.58% 76.27% 83.05% 91.53% 93.22% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 28/08/18 30/05/18 09/02/18 15/11/17 23/08/17 30/05/17 -
Price 0.5500 0.7400 0.6500 0.6900 0.7800 0.8050 0.8100 -
P/RPS 2.59 3.41 2.87 2.67 2.87 2.66 2.54 1.31%
  QoQ % -24.05% 18.82% 7.49% -6.97% 7.89% 4.72% -
  Horiz. % 101.97% 134.25% 112.99% 105.12% 112.99% 104.72% 100.00%
P/EPS 2.72 3.13 2.80 3.88 13.48 48.36 36.18 -82.16%
  QoQ % -13.10% 11.79% -27.84% -71.22% -72.13% 33.67% -
  Horiz. % 7.52% 8.65% 7.74% 10.72% 37.26% 133.67% 100.00%
EY 36.75 31.98 35.65 25.79 7.42 2.07 2.76 460.90%
  QoQ % 14.92% -10.29% 38.23% 247.57% 258.45% -25.00% -
  Horiz. % 1,331.52% 1,158.70% 1,291.67% 934.42% 268.84% 75.00% 100.00%
DY 7.27 5.41 6.15 4.35 3.85 3.64 3.70 56.81%
  QoQ % 34.38% -12.03% 41.38% 12.99% 5.77% -1.62% -
  Horiz. % 196.49% 146.22% 166.22% 117.57% 104.05% 98.38% 100.00%
P/NAPS 0.35 0.48 0.42 0.46 0.54 0.57 0.57 -27.74%
  QoQ % -27.08% 14.29% -8.70% -14.81% -5.26% 0.00% -
  Horiz. % 61.40% 84.21% 73.68% 80.70% 94.74% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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