Highlights

[AMPROP] QoQ TTM Result on 2018-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -62.80%    YoY -     -57.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 163,119 149,568 147,126 125,556 125,347 128,310 134,085 13.95%
  QoQ % 9.06% 1.66% 17.18% 0.17% -2.31% -4.31% -
  Horiz. % 121.65% 111.55% 109.73% 93.64% 93.48% 95.69% 100.00%
PBT 21,639 31,211 32,937 72,780 146,558 165,849 161,723 -73.81%
  QoQ % -30.67% -5.24% -54.74% -50.34% -11.63% 2.55% -
  Horiz. % 13.38% 19.30% 20.37% 45.00% 90.62% 102.55% 100.00%
Tax 13,588 13,927 14,189 -20,078 -18,558 -17,456 -16,502 -
  QoQ % -2.43% -1.85% 170.67% -8.19% -6.31% -5.78% -
  Horiz. % -82.34% -84.40% -85.98% 121.67% 112.46% 105.78% 100.00%
NP 35,227 45,138 47,126 52,702 128,000 148,393 145,221 -61.07%
  QoQ % -21.96% -4.22% -10.58% -58.83% -13.74% 2.18% -
  Horiz. % 24.26% 31.08% 32.45% 36.29% 88.14% 102.18% 100.00%
NP to SH 13,048 22,933 24,411 44,465 119,523 139,963 137,353 -79.15%
  QoQ % -43.10% -6.05% -45.10% -62.80% -14.60% 1.90% -
  Horiz. % 9.50% 16.70% 17.77% 32.37% 87.02% 101.90% 100.00%
Tax Rate -62.79 % -44.62 % -43.08 % 27.59 % 12.66 % 10.53 % 10.20 % -
  QoQ % -40.72% -3.57% -256.14% 117.93% 20.23% 3.24% -
  Horiz. % -615.59% -437.45% -422.35% 270.49% 124.12% 103.24% 100.00%
Total Cost 127,892 104,430 100,000 72,854 -2,653 -20,083 -11,136 -
  QoQ % 22.47% 4.43% 37.26% 2,846.10% 86.79% -80.34% -
  Horiz. % -1,148.46% -937.77% -897.99% -654.22% 23.82% 180.34% 100.00%
Net Worth 887,788 917,288 916,386 898,547 916,640 910,848 918,723 -2.26%
  QoQ % -3.22% 0.10% 1.99% -1.97% 0.64% -0.86% -
  Horiz. % 96.63% 99.84% 99.75% 97.80% 99.77% 99.14% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 17,736 17,736 17,736 23,709 23,709 23,709 23,709 -17.58%
  QoQ % 0.00% 0.00% -25.19% 0.00% 0.00% 0.00% -
  Horiz. % 74.81% 74.81% 74.81% 100.00% 100.00% 100.00% 100.00%
Div Payout % 135.93 % 77.34 % 72.66 % 53.32 % 19.84 % 16.94 % 17.26 % 295.34%
  QoQ % 75.76% 6.44% 36.27% 168.75% 17.12% -1.85% -
  Horiz. % 787.54% 448.09% 420.97% 308.92% 114.95% 98.15% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 887,788 917,288 916,386 898,547 916,640 910,848 918,723 -2.26%
  QoQ % -3.22% 0.10% 1.99% -1.97% 0.64% -0.86% -
  Horiz. % 96.63% 99.84% 99.75% 97.80% 99.77% 99.14% 100.00%
NOSH 591,859 591,799 591,217 591,150 591,381 591,460 592,725 -0.10%
  QoQ % 0.01% 0.10% 0.01% -0.04% -0.01% -0.21% -
  Horiz. % 99.85% 99.84% 99.75% 99.73% 99.77% 99.79% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.60 % 30.18 % 32.03 % 41.97 % 102.12 % 115.65 % 108.31 % -65.83%
  QoQ % -28.43% -5.78% -23.68% -58.90% -11.70% 6.78% -
  Horiz. % 19.94% 27.86% 29.57% 38.75% 94.28% 106.78% 100.00%
ROE 1.47 % 2.50 % 2.66 % 4.95 % 13.04 % 15.37 % 14.95 % -78.67%
  QoQ % -41.20% -6.02% -46.26% -62.04% -15.16% 2.81% -
  Horiz. % 9.83% 16.72% 17.79% 33.11% 87.22% 102.81% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.56 25.27 24.89 21.24 21.20 21.69 22.62 14.06%
  QoQ % 9.06% 1.53% 17.18% 0.19% -2.26% -4.11% -
  Horiz. % 121.84% 111.72% 110.04% 93.90% 93.72% 95.89% 100.00%
EPS 2.20 3.88 4.13 7.52 20.21 23.66 23.17 -79.16%
  QoQ % -43.30% -6.05% -45.08% -62.79% -14.58% 2.11% -
  Horiz. % 9.50% 16.75% 17.82% 32.46% 87.22% 102.11% 100.00%
DPS 3.00 3.00 3.00 4.00 4.00 4.00 4.00 -17.44%
  QoQ % 0.00% 0.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 75.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.5000 1.5500 1.5500 1.5200 1.5500 1.5400 1.5500 -2.16%
  QoQ % -3.23% 0.00% 1.97% -1.94% 0.65% -0.65% -
  Horiz. % 96.77% 100.00% 100.00% 98.06% 100.00% 99.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.25 20.40 20.07 17.13 17.10 17.50 18.29 13.94%
  QoQ % 9.07% 1.64% 17.16% 0.18% -2.29% -4.32% -
  Horiz. % 121.65% 111.54% 109.73% 93.66% 93.49% 95.68% 100.00%
EPS 1.78 3.13 3.33 6.07 16.30 19.09 18.74 -79.15%
  QoQ % -43.13% -6.01% -45.14% -62.76% -14.61% 1.87% -
  Horiz. % 9.50% 16.70% 17.77% 32.39% 86.98% 101.87% 100.00%
DPS 2.42 2.42 2.42 3.23 3.23 3.23 3.23 -17.49%
  QoQ % 0.00% 0.00% -25.08% 0.00% 0.00% 0.00% -
  Horiz. % 74.92% 74.92% 74.92% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2109 1.2512 1.2500 1.2256 1.2503 1.2424 1.2531 -2.26%
  QoQ % -3.22% 0.10% 1.99% -1.98% 0.64% -0.85% -
  Horiz. % 96.63% 99.85% 99.75% 97.81% 99.78% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4750 0.5400 0.5350 0.5100 0.6550 0.6750 0.6950 -
P/RPS 1.72 2.14 2.15 2.40 3.09 3.11 3.07 -32.02%
  QoQ % -19.63% -0.47% -10.42% -22.33% -0.64% 1.30% -
  Horiz. % 56.03% 69.71% 70.03% 78.18% 100.65% 101.30% 100.00%
P/EPS 21.55 13.94 12.96 6.78 3.24 2.85 3.00 271.85%
  QoQ % 54.59% 7.56% 91.15% 109.26% 13.68% -5.00% -
  Horiz. % 718.33% 464.67% 432.00% 226.00% 108.00% 95.00% 100.00%
EY 4.64 7.18 7.72 14.75 30.86 35.06 33.34 -73.11%
  QoQ % -35.38% -6.99% -47.66% -52.20% -11.98% 5.16% -
  Horiz. % 13.92% 21.54% 23.16% 44.24% 92.56% 105.16% 100.00%
DY 6.32 5.56 5.61 7.84 6.11 5.93 5.76 6.37%
  QoQ % 13.67% -0.89% -28.44% 28.31% 3.04% 2.95% -
  Horiz. % 109.72% 96.53% 97.40% 136.11% 106.08% 102.95% 100.00%
P/NAPS 0.32 0.35 0.35 0.34 0.42 0.44 0.45 -20.31%
  QoQ % -8.57% 0.00% 2.94% -19.05% -4.55% -2.22% -
  Horiz. % 71.11% 77.78% 77.78% 75.56% 93.33% 97.78% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 19/08/19 27/05/19 27/02/19 13/11/18 28/08/18 30/05/18 -
Price 0.4750 0.5800 0.5550 0.5200 0.5500 0.7400 0.6500 -
P/RPS 1.72 2.29 2.23 2.45 2.59 3.41 2.87 -28.90%
  QoQ % -24.89% 2.69% -8.98% -5.41% -24.05% 18.82% -
  Horiz. % 59.93% 79.79% 77.70% 85.37% 90.24% 118.82% 100.00%
P/EPS 21.55 14.97 13.44 6.91 2.72 3.13 2.80 289.33%
  QoQ % 43.95% 11.38% 94.50% 154.04% -13.10% 11.79% -
  Horiz. % 769.64% 534.64% 480.00% 246.79% 97.14% 111.79% 100.00%
EY 4.64 6.68 7.44 14.46 36.75 31.98 35.65 -74.29%
  QoQ % -30.54% -10.22% -48.55% -60.65% 14.92% -10.29% -
  Horiz. % 13.02% 18.74% 20.87% 40.56% 103.09% 89.71% 100.00%
DY 6.32 5.17 5.41 7.69 7.27 5.41 6.15 1.83%
  QoQ % 22.24% -4.44% -29.65% 5.78% 34.38% -12.03% -
  Horiz. % 102.76% 84.07% 87.97% 125.04% 118.21% 87.97% 100.00%
P/NAPS 0.32 0.37 0.36 0.34 0.35 0.48 0.42 -16.57%
  QoQ % -13.51% 2.78% 5.88% -2.86% -27.08% 14.29% -
  Horiz. % 76.19% 88.10% 85.71% 80.95% 83.33% 114.29% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.990.00 
 KOTRA 3.090.00 
 UCREST 0.1650.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.540.00 
 3A 0.840.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS