Highlights

[AMPROP] QoQ TTM Result on 2015-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -78.54%    YoY -     -79.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 171,005 164,009 167,292 173,606 178,811 198,863 178,372 -2.77%
  QoQ % 4.27% -1.96% -3.64% -2.91% -10.08% 11.49% -
  Horiz. % 95.87% 91.95% 93.79% 97.33% 100.25% 111.49% 100.00%
PBT 95,777 96,130 81,204 41,198 170,840 167,613 160,565 -29.07%
  QoQ % -0.37% 18.38% 97.11% -75.89% 1.93% 4.39% -
  Horiz. % 59.65% 59.87% 50.57% 25.66% 106.40% 104.39% 100.00%
Tax -4,413 -4,850 -4,733 -4,501 -4,559 15,597 17,771 -
  QoQ % 9.01% -2.47% -5.15% 1.27% -129.23% -12.23% -
  Horiz. % -24.83% -27.29% -26.63% -25.33% -25.65% 87.77% 100.00%
NP 91,364 91,280 76,471 36,697 166,281 183,210 178,336 -35.90%
  QoQ % 0.09% 19.37% 108.38% -77.93% -9.24% 2.73% -
  Horiz. % 51.23% 51.18% 42.88% 20.58% 93.24% 102.73% 100.00%
NP to SH 83,666 84,220 74,770 35,500 165,394 181,998 177,738 -39.40%
  QoQ % -0.66% 12.64% 110.62% -78.54% -9.12% 2.40% -
  Horiz. % 47.07% 47.38% 42.07% 19.97% 93.05% 102.40% 100.00%
Tax Rate 4.61 % 5.05 % 5.83 % 10.93 % 2.67 % -9.31 % -11.07 % -
  QoQ % -8.71% -13.38% -46.66% 309.36% 128.68% 15.90% -
  Horiz. % -41.64% -45.62% -52.66% -98.74% -24.12% 84.10% 100.00%
Total Cost 79,641 72,729 90,821 136,909 12,530 15,653 36 16,641.60%
  QoQ % 9.50% -19.92% -33.66% 992.65% -19.95% 43,380.55% -
  Horiz. % 221,225.00% 202,025.00% 252,280.56% 380,302.78% 34,805.55% 43,480.55% 100.00%
Net Worth 935,184 953,717 914,548 835,297 950,464 949,589 955,809 -1.44%
  QoQ % -1.94% 4.28% 9.49% -12.12% 0.09% -0.65% -
  Horiz. % 97.84% 99.78% 95.68% 87.39% 99.44% 99.35% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,772 17,772 17,772 17,772 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 21.24 % 21.10 % 23.77 % 50.06 % - % - % - % -
  QoQ % 0.66% -11.23% -52.52% 0.00% 0.00% 0.00% -
  Horiz. % 42.43% 42.15% 47.48% 100.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 935,184 953,717 914,548 835,297 950,464 949,589 955,809 -1.44%
  QoQ % -1.94% 4.28% 9.49% -12.12% 0.09% -0.65% -
  Horiz. % 97.84% 99.78% 95.68% 87.39% 99.44% 99.35% 100.00%
NOSH 591,888 588,714 590,031 592,409 594,040 586,166 579,278 1.44%
  QoQ % 0.54% -0.22% -0.40% -0.27% 1.34% 1.19% -
  Horiz. % 102.18% 101.63% 101.86% 102.27% 102.55% 101.19% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 53.43 % 55.66 % 45.71 % 21.14 % 92.99 % 92.13 % 99.98 % -34.07%
  QoQ % -4.01% 21.77% 116.23% -77.27% 0.93% -7.85% -
  Horiz. % 53.44% 55.67% 45.72% 21.14% 93.01% 92.15% 100.00%
ROE 8.95 % 8.83 % 8.18 % 4.25 % 17.40 % 19.17 % 18.60 % -38.51%
  QoQ % 1.36% 7.95% 92.47% -75.57% -9.23% 3.06% -
  Horiz. % 48.12% 47.47% 43.98% 22.85% 93.55% 103.06% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.89 27.86 28.35 29.31 30.10 33.93 30.79 -4.15%
  QoQ % 3.70% -1.73% -3.28% -2.62% -11.29% 10.20% -
  Horiz. % 93.83% 90.48% 92.08% 95.19% 97.76% 110.20% 100.00%
EPS 14.14 14.31 12.67 5.99 27.84 31.05 30.68 -40.25%
  QoQ % -1.19% 12.94% 111.52% -78.48% -10.34% 1.21% -
  Horiz. % 46.09% 46.64% 41.30% 19.52% 90.74% 101.21% 100.00%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.5800 1.6200 1.5500 1.4100 1.6000 1.6200 1.6500 -2.84%
  QoQ % -2.47% 4.52% 9.93% -11.88% -1.23% -1.82% -
  Horiz. % 95.76% 98.18% 93.94% 85.45% 96.97% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.33 22.37 22.82 23.68 24.39 27.13 24.33 -2.75%
  QoQ % 4.29% -1.97% -3.63% -2.91% -10.10% 11.51% -
  Horiz. % 95.89% 91.94% 93.79% 97.33% 100.25% 111.51% 100.00%
EPS 11.41 11.49 10.20 4.84 22.56 24.82 24.24 -39.41%
  QoQ % -0.70% 12.65% 110.74% -78.55% -9.11% 2.39% -
  Horiz. % 47.07% 47.40% 42.08% 19.97% 93.07% 102.39% 100.00%
DPS 2.42 2.42 2.42 2.42 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.2756 1.3009 1.2475 1.1394 1.2964 1.2953 1.3037 -1.44%
  QoQ % -1.94% 4.28% 9.49% -12.11% 0.08% -0.64% -
  Horiz. % 97.84% 99.79% 95.69% 87.40% 99.44% 99.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8950 0.9150 0.8650 0.8800 0.7500 0.9700 1.2000 -
P/RPS 3.10 3.28 3.05 3.00 2.49 2.86 3.90 -14.16%
  QoQ % -5.49% 7.54% 1.67% 20.48% -12.94% -26.67% -
  Horiz. % 79.49% 84.10% 78.21% 76.92% 63.85% 73.33% 100.00%
P/EPS 6.33 6.40 6.83 14.69 2.69 3.12 3.91 37.75%
  QoQ % -1.09% -6.30% -53.51% 446.10% -13.78% -20.20% -
  Horiz. % 161.89% 163.68% 174.68% 375.70% 68.80% 79.80% 100.00%
EY 15.79 15.63 14.65 6.81 37.12 32.01 25.57 -27.42%
  QoQ % 1.02% 6.69% 115.12% -81.65% 15.96% 25.19% -
  Horiz. % 61.75% 61.13% 57.29% 26.63% 145.17% 125.19% 100.00%
DY 3.35 3.28 3.47 3.41 0.00 0.00 0.00 -
  QoQ % 2.13% -5.48% 1.76% 0.00% 0.00% 0.00% -
  Horiz. % 98.24% 96.19% 101.76% 100.00% - - -
P/NAPS 0.57 0.56 0.56 0.62 0.47 0.60 0.73 -15.17%
  QoQ % 1.79% 0.00% -9.68% 31.91% -21.67% -17.81% -
  Horiz. % 78.08% 76.71% 76.71% 84.93% 64.38% 82.19% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 -
Price 0.8450 0.9100 0.7750 0.9850 0.7950 0.8800 1.2300 -
P/RPS 2.92 3.27 2.73 3.36 2.64 2.59 3.99 -18.74%
  QoQ % -10.70% 19.78% -18.75% 27.27% 1.93% -35.09% -
  Horiz. % 73.18% 81.95% 68.42% 84.21% 66.17% 64.91% 100.00%
P/EPS 5.98 6.36 6.12 16.44 2.86 2.83 4.01 30.43%
  QoQ % -5.97% 3.92% -62.77% 474.83% 1.06% -29.43% -
  Horiz. % 149.13% 158.60% 152.62% 409.98% 71.32% 70.57% 100.00%
EY 16.73 15.72 16.35 6.08 35.02 35.28 24.95 -23.33%
  QoQ % 6.42% -3.85% 168.91% -82.64% -0.74% 41.40% -
  Horiz. % 67.05% 63.01% 65.53% 24.37% 140.36% 141.40% 100.00%
DY 3.55 3.30 3.87 3.05 0.00 0.00 0.00 -
  QoQ % 7.58% -14.73% 26.89% 0.00% 0.00% 0.00% -
  Horiz. % 116.39% 108.20% 126.89% 100.00% - - -
P/NAPS 0.53 0.56 0.50 0.70 0.50 0.54 0.75 -20.61%
  QoQ % -5.36% 12.00% -28.57% 40.00% -7.41% -28.00% -
  Horiz. % 70.67% 74.67% 66.67% 93.33% 66.67% 72.00% 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
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers