Highlights

[AMPROP] QoQ TTM Result on 2019-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -45.10%    YoY -     -82.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 192,359 163,119 149,568 147,126 125,556 125,347 128,310 30.89%
  QoQ % 17.93% 9.06% 1.66% 17.18% 0.17% -2.31% -
  Horiz. % 149.92% 127.13% 116.57% 114.66% 97.85% 97.69% 100.00%
PBT 33,629 21,639 31,211 32,937 72,780 146,558 165,849 -65.39%
  QoQ % 55.41% -30.67% -5.24% -54.74% -50.34% -11.63% -
  Horiz. % 20.28% 13.05% 18.82% 19.86% 43.88% 88.37% 100.00%
Tax 9,653 13,588 13,927 14,189 -20,078 -18,558 -17,456 -
  QoQ % -28.96% -2.43% -1.85% 170.67% -8.19% -6.31% -
  Horiz. % -55.30% -77.84% -79.78% -81.28% 115.02% 106.31% 100.00%
NP 43,282 35,227 45,138 47,126 52,702 128,000 148,393 -55.92%
  QoQ % 22.87% -21.96% -4.22% -10.58% -58.83% -13.74% -
  Horiz. % 29.17% 23.74% 30.42% 31.76% 35.52% 86.26% 100.00%
NP to SH 21,373 13,048 22,933 24,411 44,465 119,523 139,963 -71.33%
  QoQ % 63.80% -43.10% -6.05% -45.10% -62.80% -14.60% -
  Horiz. % 15.27% 9.32% 16.39% 17.44% 31.77% 85.40% 100.00%
Tax Rate -28.70 % -62.79 % -44.62 % -43.08 % 27.59 % 12.66 % 10.53 % -
  QoQ % 54.29% -40.72% -3.57% -256.14% 117.93% 20.23% -
  Horiz. % -272.55% -596.30% -423.74% -409.12% 262.01% 120.23% 100.00%
Total Cost 149,077 127,892 104,430 100,000 72,854 -2,653 -20,083 -
  QoQ % 16.56% 22.47% 4.43% 37.26% 2,846.10% 86.79% -
  Horiz. % -742.30% -636.82% -519.99% -497.93% -362.76% 13.21% 100.00%
Net Worth 1,036,081 887,788 917,288 916,386 898,547 916,640 910,848 8.94%
  QoQ % 16.70% -3.22% 0.10% 1.99% -1.97% 0.64% -
  Horiz. % 113.75% 97.47% 100.71% 100.61% 98.65% 100.64% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 17,736 17,736 17,736 17,736 23,709 23,709 23,709 -17.55%
  QoQ % 0.00% 0.00% 0.00% -25.19% 0.00% 0.00% -
  Horiz. % 74.81% 74.81% 74.81% 74.81% 100.00% 100.00% 100.00%
Div Payout % 82.99 % 135.93 % 77.34 % 72.66 % 53.32 % 19.84 % 16.94 % 187.62%
  QoQ % -38.95% 75.76% 6.44% 36.27% 168.75% 17.12% -
  Horiz. % 489.91% 802.42% 456.55% 428.93% 314.76% 117.12% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,036,081 887,788 917,288 916,386 898,547 916,640 910,848 8.94%
  QoQ % 16.70% -3.22% 0.10% 1.99% -1.97% 0.64% -
  Horiz. % 113.75% 97.47% 100.71% 100.61% 98.65% 100.64% 100.00%
NOSH 714,539 591,859 591,799 591,217 591,150 591,381 591,460 13.39%
  QoQ % 20.73% 0.01% 0.10% 0.01% -0.04% -0.01% -
  Horiz. % 120.81% 100.07% 100.06% 99.96% 99.95% 99.99% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 22.50 % 21.60 % 30.18 % 32.03 % 41.97 % 102.12 % 115.65 % -66.32%
  QoQ % 4.17% -28.43% -5.78% -23.68% -58.90% -11.70% -
  Horiz. % 19.46% 18.68% 26.10% 27.70% 36.29% 88.30% 100.00%
ROE 2.06 % 1.47 % 2.50 % 2.66 % 4.95 % 13.04 % 15.37 % -73.71%
  QoQ % 40.14% -41.20% -6.02% -46.26% -62.04% -15.16% -
  Horiz. % 13.40% 9.56% 16.27% 17.31% 32.21% 84.84% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.92 27.56 25.27 24.89 21.24 21.20 21.69 15.44%
  QoQ % -2.32% 9.06% 1.53% 17.18% 0.19% -2.26% -
  Horiz. % 124.11% 127.06% 116.51% 114.75% 97.93% 97.74% 100.00%
EPS 2.99 2.20 3.88 4.13 7.52 20.21 23.66 -74.72%
  QoQ % 35.91% -43.30% -6.05% -45.08% -62.79% -14.58% -
  Horiz. % 12.64% 9.30% 16.40% 17.46% 31.78% 85.42% 100.00%
DPS 2.48 3.00 3.00 3.00 4.00 4.00 4.00 -27.23%
  QoQ % -17.33% 0.00% 0.00% -25.00% 0.00% 0.00% -
  Horiz. % 62.00% 75.00% 75.00% 75.00% 100.00% 100.00% 100.00%
NAPS 1.4500 1.5000 1.5500 1.5500 1.5200 1.5500 1.5400 -3.92%
  QoQ % -3.33% -3.23% 0.00% 1.97% -1.94% 0.65% -
  Horiz. % 94.16% 97.40% 100.65% 100.65% 98.70% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.24 22.25 20.40 20.07 17.13 17.10 17.50 30.91%
  QoQ % 17.93% 9.07% 1.64% 17.16% 0.18% -2.29% -
  Horiz. % 149.94% 127.14% 116.57% 114.69% 97.89% 97.71% 100.00%
EPS 2.92 1.78 3.13 3.33 6.07 16.30 19.09 -71.30%
  QoQ % 64.04% -43.13% -6.01% -45.14% -62.76% -14.61% -
  Horiz. % 15.30% 9.32% 16.40% 17.44% 31.80% 85.39% 100.00%
DPS 2.42 2.42 2.42 2.42 3.23 3.23 3.23 -17.47%
  QoQ % 0.00% 0.00% 0.00% -25.08% 0.00% 0.00% -
  Horiz. % 74.92% 74.92% 74.92% 74.92% 100.00% 100.00% 100.00%
NAPS 1.4132 1.2109 1.2512 1.2500 1.2256 1.2503 1.2424 8.94%
  QoQ % 16.71% -3.22% 0.10% 1.99% -1.98% 0.64% -
  Horiz. % 113.75% 97.46% 100.71% 100.61% 98.65% 100.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.4800 0.4750 0.5400 0.5350 0.5100 0.6550 0.6750 -
P/RPS 1.78 1.72 2.14 2.15 2.40 3.09 3.11 -30.99%
  QoQ % 3.49% -19.63% -0.47% -10.42% -22.33% -0.64% -
  Horiz. % 57.23% 55.31% 68.81% 69.13% 77.17% 99.36% 100.00%
P/EPS 16.05 21.55 13.94 12.96 6.78 3.24 2.85 215.54%
  QoQ % -25.52% 54.59% 7.56% 91.15% 109.26% 13.68% -
  Horiz. % 563.16% 756.14% 489.12% 454.74% 237.89% 113.68% 100.00%
EY 6.23 4.64 7.18 7.72 14.75 30.86 35.06 -68.29%
  QoQ % 34.27% -35.38% -6.99% -47.66% -52.20% -11.98% -
  Horiz. % 17.77% 13.23% 20.48% 22.02% 42.07% 88.02% 100.00%
DY 5.17 6.32 5.56 5.61 7.84 6.11 5.93 -8.72%
  QoQ % -18.20% 13.67% -0.89% -28.44% 28.31% 3.04% -
  Horiz. % 87.18% 106.58% 93.76% 94.60% 132.21% 103.04% 100.00%
P/NAPS 0.33 0.32 0.35 0.35 0.34 0.42 0.44 -17.41%
  QoQ % 3.13% -8.57% 0.00% 2.94% -19.05% -4.55% -
  Horiz. % 75.00% 72.73% 79.55% 79.55% 77.27% 95.45% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 14/11/19 19/08/19 27/05/19 27/02/19 13/11/18 28/08/18 -
Price 0.4700 0.4750 0.5800 0.5550 0.5200 0.5500 0.7400 -
P/RPS 1.75 1.72 2.29 2.23 2.45 2.59 3.41 -35.82%
  QoQ % 1.74% -24.89% 2.69% -8.98% -5.41% -24.05% -
  Horiz. % 51.32% 50.44% 67.16% 65.40% 71.85% 75.95% 100.00%
P/EPS 15.71 21.55 14.97 13.44 6.91 2.72 3.13 192.29%
  QoQ % -27.10% 43.95% 11.38% 94.50% 154.04% -13.10% -
  Horiz. % 501.92% 688.50% 478.27% 429.39% 220.77% 86.90% 100.00%
EY 6.36 4.64 6.68 7.44 14.46 36.75 31.98 -65.83%
  QoQ % 37.07% -30.54% -10.22% -48.55% -60.65% 14.92% -
  Horiz. % 19.89% 14.51% 20.89% 23.26% 45.22% 114.92% 100.00%
DY 5.28 6.32 5.17 5.41 7.69 7.27 5.41 -1.60%
  QoQ % -16.46% 22.24% -4.44% -29.65% 5.78% 34.38% -
  Horiz. % 97.60% 116.82% 95.56% 100.00% 142.14% 134.38% 100.00%
P/NAPS 0.32 0.32 0.37 0.36 0.34 0.35 0.48 -23.63%
  QoQ % 0.00% -13.51% 2.78% 5.88% -2.86% -27.08% -
  Horiz. % 66.67% 66.67% 77.08% 75.00% 70.83% 72.92% 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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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