Highlights

[AMPROP] QoQ TTM Result on 2013-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     55.07%    YoY -     -6.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 203,209 170,880 177,030 174,048 250,647 251,409 255,940 -14.22%
  QoQ % 18.92% -3.47% 1.71% -30.56% -0.30% -1.77% -
  Horiz. % 79.40% 66.77% 69.17% 68.00% 97.93% 98.23% 100.00%
PBT 63,131 73,029 86,560 95,908 58,129 64,062 119,608 -34.61%
  QoQ % -13.55% -15.63% -9.75% 64.99% -9.26% -46.44% -
  Horiz. % 52.78% 61.06% 72.37% 80.19% 48.60% 53.56% 100.00%
Tax 19,947 2,222 530 784 4,662 3,152 4,313 176.81%
  QoQ % 797.70% 319.25% -32.40% -83.18% 47.91% -26.92% -
  Horiz. % 462.49% 51.52% 12.29% 18.18% 108.09% 73.08% 100.00%
NP 83,078 75,251 87,090 96,692 62,791 67,214 123,921 -23.34%
  QoQ % 10.40% -13.59% -9.93% 53.99% -6.58% -45.76% -
  Horiz. % 67.04% 60.72% 70.28% 78.03% 50.67% 54.24% 100.00%
NP to SH 82,949 75,823 87,274 96,796 62,419 66,359 122,380 -22.78%
  QoQ % 9.40% -13.12% -9.84% 55.07% -5.94% -45.78% -
  Horiz. % 67.78% 61.96% 71.31% 79.09% 51.00% 54.22% 100.00%
Tax Rate -31.60 % -3.04 % -0.61 % -0.82 % -8.02 % -4.92 % -3.61 % 323.06%
  QoQ % -939.47% -398.36% 25.61% 89.78% -63.01% -36.29% -
  Horiz. % 875.35% 84.21% 16.90% 22.71% 222.16% 136.29% 100.00%
Total Cost 120,131 95,629 89,940 77,356 187,856 184,195 132,019 -6.08%
  QoQ % 25.62% 6.33% 16.27% -58.82% 1.99% 39.52% -
  Horiz. % 91.00% 72.44% 68.13% 58.59% 142.29% 139.52% 100.00%
Net Worth 803,448 780,187 748,733 734,166 699,178 682,570 682,211 11.49%
  QoQ % 2.98% 4.20% 1.98% 5.00% 2.43% 0.05% -
  Horiz. % 117.77% 114.36% 109.75% 107.62% 102.49% 100.05% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 17,207 17,207 17,207 17,207 17,178 17,178 34,367 -36.87%
  QoQ % 0.00% 0.00% 0.00% 0.17% 0.00% -50.02% -
  Horiz. % 50.07% 50.07% 50.07% 50.07% 49.98% 49.98% 100.00%
Div Payout % 20.74 % 22.69 % 19.72 % 17.78 % 27.52 % 25.89 % 28.08 % -18.25%
  QoQ % -8.59% 15.06% 10.91% -35.39% 6.30% -7.80% -
  Horiz. % 73.86% 80.80% 70.23% 63.32% 98.01% 92.20% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 803,448 780,187 748,733 734,166 699,178 682,570 682,211 11.49%
  QoQ % 2.98% 4.20% 1.98% 5.00% 2.43% 0.05% -
  Horiz. % 117.77% 114.36% 109.75% 107.62% 102.49% 100.05% 100.00%
NOSH 578,020 577,916 575,948 573,567 573,097 573,588 573,287 0.55%
  QoQ % 0.02% 0.34% 0.42% 0.08% -0.09% 0.05% -
  Horiz. % 100.83% 100.81% 100.46% 100.05% 99.97% 100.05% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 40.88 % 44.04 % 49.20 % 55.55 % 25.05 % 26.73 % 48.42 % -10.64%
  QoQ % -7.18% -10.49% -11.43% 121.76% -6.29% -44.80% -
  Horiz. % 84.43% 90.95% 101.61% 114.73% 51.73% 55.20% 100.00%
ROE 10.32 % 9.72 % 11.66 % 13.18 % 8.93 % 9.72 % 17.94 % -30.76%
  QoQ % 6.17% -16.64% -11.53% 47.59% -8.13% -45.82% -
  Horiz. % 57.53% 54.18% 64.99% 73.47% 49.78% 54.18% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.16 29.57 30.74 30.34 43.74 43.83 44.64 -14.68%
  QoQ % 18.90% -3.81% 1.32% -30.64% -0.21% -1.81% -
  Horiz. % 78.76% 66.24% 68.86% 67.97% 97.98% 98.19% 100.00%
EPS 14.35 13.12 15.15 16.88 10.89 11.57 21.35 -23.21%
  QoQ % 9.38% -13.40% -10.25% 55.00% -5.88% -45.81% -
  Horiz. % 67.21% 61.45% 70.96% 79.06% 51.01% 54.19% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 6.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.3900 1.3500 1.3000 1.2800 1.2200 1.1900 1.1900 10.88%
  QoQ % 2.96% 3.85% 1.56% 4.92% 2.52% 0.00% -
  Horiz. % 116.81% 113.45% 109.24% 107.56% 102.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.72 23.31 24.15 23.74 34.19 34.29 34.91 -14.22%
  QoQ % 18.92% -3.48% 1.73% -30.56% -0.29% -1.78% -
  Horiz. % 79.40% 66.77% 69.18% 68.00% 97.94% 98.22% 100.00%
EPS 11.31 10.34 11.90 13.20 8.51 9.05 16.69 -22.80%
  QoQ % 9.38% -13.11% -9.85% 55.11% -5.97% -45.78% -
  Horiz. % 67.77% 61.95% 71.30% 79.09% 50.99% 54.22% 100.00%
DPS 2.35 2.35 2.35 2.35 2.34 2.34 4.69 -36.83%
  QoQ % 0.00% 0.00% 0.00% 0.43% 0.00% -50.11% -
  Horiz. % 50.11% 50.11% 50.11% 50.11% 49.89% 49.89% 100.00%
NAPS 1.0959 1.0642 1.0213 1.0014 0.9537 0.9310 0.9305 11.49%
  QoQ % 2.98% 4.20% 1.99% 5.00% 2.44% 0.05% -
  Horiz. % 117.78% 114.37% 109.76% 107.62% 102.49% 100.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8700 0.7850 0.7650 0.6550 0.5000 0.4800 0.4700 -
P/RPS 2.47 2.65 2.49 2.16 1.14 1.10 1.05 76.60%
  QoQ % -6.79% 6.43% 15.28% 89.47% 3.64% 4.76% -
  Horiz. % 235.24% 252.38% 237.14% 205.71% 108.57% 104.76% 100.00%
P/EPS 6.06 5.98 5.05 3.88 4.59 4.15 2.20 96.14%
  QoQ % 1.34% 18.42% 30.15% -15.47% 10.60% 88.64% -
  Horiz. % 275.45% 271.82% 229.55% 176.36% 208.64% 188.64% 100.00%
EY 16.49 16.71 19.81 25.77 21.78 24.10 45.42 -49.01%
  QoQ % -1.32% -15.65% -23.13% 18.32% -9.63% -46.94% -
  Horiz. % 36.31% 36.79% 43.62% 56.74% 47.95% 53.06% 100.00%
DY 3.45 3.82 3.92 4.58 6.00 6.25 12.77 -58.11%
  QoQ % -9.69% -2.55% -14.41% -23.67% -4.00% -51.06% -
  Horiz. % 27.02% 29.91% 30.70% 35.87% 46.99% 48.94% 100.00%
P/NAPS 0.63 0.58 0.59 0.51 0.41 0.40 0.39 37.55%
  QoQ % 8.62% -1.69% 15.69% 24.39% 2.50% 2.56% -
  Horiz. % 161.54% 148.72% 151.28% 130.77% 105.13% 102.56% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 -
Price 0.8700 0.8550 0.8250 0.7400 0.6050 0.5000 0.5000 -
P/RPS 2.47 2.89 2.68 2.44 1.38 1.14 1.12 69.18%
  QoQ % -14.53% 7.84% 9.84% 76.81% 21.05% 1.79% -
  Horiz. % 220.54% 258.04% 239.29% 217.86% 123.21% 101.79% 100.00%
P/EPS 6.06 6.52 5.44 4.38 5.55 4.32 2.34 88.26%
  QoQ % -7.06% 19.85% 24.20% -21.08% 28.47% 84.62% -
  Horiz. % 258.97% 278.63% 232.48% 187.18% 237.18% 184.62% 100.00%
EY 16.49 15.35 18.37 22.81 18.00 23.14 42.69 -46.87%
  QoQ % 7.43% -16.44% -19.47% 26.72% -22.21% -45.80% -
  Horiz. % 38.63% 35.96% 43.03% 53.43% 42.16% 54.20% 100.00%
DY 3.45 3.51 3.64 4.05 4.96 6.00 12.00 -56.34%
  QoQ % -1.71% -3.57% -10.12% -18.35% -17.33% -50.00% -
  Horiz. % 28.75% 29.25% 30.33% 33.75% 41.33% 50.00% 100.00%
P/NAPS 0.63 0.63 0.63 0.58 0.50 0.42 0.42 30.94%
  QoQ % 0.00% 0.00% 8.62% 16.00% 19.05% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 138.10% 119.05% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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