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 - 733,134
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 1.2952 1.3037 -1.44%
  QoQ % -1.94% 4.28% 9.49% -12.11% 0.09% -0.65% -
  Horiz. % 97.84% 99.79% 95.69% 87.40% 99.44% 99.35% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

782  345  529  514 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.010.00 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS