Highlights

[AMPROP] YoY Annual (Unaudited) Result on 2012-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend YoY -     109.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 173,606 170,194 174,048 256,831 110,111 240,701 176,495 -0.27%
  YoY % 2.00% -2.21% -32.23% 133.25% -54.25% 36.38% -
  Horiz. % 98.36% 96.43% 98.61% 145.52% 62.39% 136.38% 100.00%
PBT 41,198 153,730 95,907 101,061 52,331 18,877 10,190 26.20%
  YoY % -73.20% 60.29% -5.10% 93.12% 177.22% 85.25% -
  Horiz. % 404.30% 1,508.64% 941.19% 991.77% 513.55% 185.25% 100.00%
Tax -4,501 18,143 785 2,607 -1,344 17,043 8,260 -
  YoY % -124.81% 2,211.21% -69.89% 293.97% -107.89% 106.33% -
  Horiz. % -54.49% 219.65% 9.50% 31.56% -16.27% 206.33% 100.00%
NP 36,697 171,873 96,692 103,668 50,987 35,920 18,450 12.14%
  YoY % -78.65% 77.75% -6.73% 103.32% 41.95% 94.69% -
  Horiz. % 198.90% 931.56% 524.08% 561.89% 276.35% 194.69% 100.00%
NP to SH 35,500 171,302 96,796 101,976 48,681 33,660 17,677 12.32%
  YoY % -79.28% 76.97% -5.08% 109.48% 44.63% 90.42% -
  Horiz. % 200.83% 969.07% 547.58% 576.89% 275.39% 190.42% 100.00%
Tax Rate 10.93 % -11.80 % -0.82 % -2.58 % 2.57 % -90.28 % -81.06 % -
  YoY % 192.63% -1,339.02% 68.22% -200.39% 102.85% -11.37% -
  Horiz. % -13.48% 14.56% 1.01% 3.18% -3.17% 111.37% 100.00%
Total Cost 136,909 -1,679 77,356 153,163 59,124 204,781 158,045 -2.36%
  YoY % 8,254.20% -102.17% -49.49% 159.05% -71.13% 29.57% -
  Horiz. % 86.63% -1.06% 48.95% 96.91% 37.41% 129.57% 100.00%
Net Worth 828,725 934,689 733,563 658,880 569,285 640,328 382,784 13.73%
  YoY % -11.34% 27.42% 11.33% 15.74% -11.09% 67.28% -
  Horiz. % 216.50% 244.18% 191.64% 172.13% 148.72% 167.28% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 17,632 - 17,192 34,376 - - - -
  YoY % 0.00% 0.00% -49.99% 0.00% 0.00% 0.00% -
  Horiz. % 51.29% 0.00% 50.01% 100.00% - - -
Div Payout % 49.67 % - % 17.76 % 33.71 % - % - % - % -
  YoY % 0.00% 0.00% -47.32% 0.00% 0.00% 0.00% -
  Horiz. % 147.35% 0.00% 52.68% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 828,725 934,689 733,563 658,880 569,285 640,328 382,784 13.73%
  YoY % -11.34% 27.42% 11.33% 15.74% -11.09% 67.28% -
  Horiz. % 216.50% 244.18% 191.64% 172.13% 148.72% 167.28% 100.00%
NOSH 587,748 576,968 573,096 572,939 575,035 703,657 981,500 -8.19%
  YoY % 1.87% 0.68% 0.03% -0.36% -18.28% -28.31% -
  Horiz. % 59.88% 58.78% 58.39% 58.37% 58.59% 71.69% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 21.14 % 100.99 % 55.55 % 40.36 % 46.31 % 14.92 % 10.45 % 12.45%
  YoY % -79.07% 81.80% 37.64% -12.85% 210.39% 42.78% -
  Horiz. % 202.30% 966.41% 531.58% 386.22% 443.16% 142.78% 100.00%
ROE 4.28 % 18.33 % 13.20 % 15.48 % 8.55 % 5.26 % 4.62 % -1.27%
  YoY % -76.65% 38.86% -14.73% 81.05% 62.55% 13.85% -
  Horiz. % 92.64% 396.75% 285.71% 335.06% 185.06% 113.85% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 29.54 29.50 30.37 44.83 19.15 34.21 17.98 8.62%
  YoY % 0.14% -2.86% -32.26% 134.10% -44.02% 90.27% -
  Horiz. % 164.29% 164.07% 168.91% 249.33% 106.51% 190.27% 100.00%
EPS 6.04 29.69 16.89 17.79 8.47 6.92 1.86 21.68%
  YoY % -79.66% 75.78% -5.06% 110.04% 22.40% 272.04% -
  Horiz. % 324.73% 1,596.24% 908.06% 956.45% 455.38% 372.04% 100.00%
DPS 3.00 0.00 3.00 6.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 50.00% 100.00% - - -
NAPS 1.4100 1.6200 1.2800 1.1500 0.9900 0.9100 0.3900 23.87%
  YoY % -12.96% 26.56% 11.30% 16.16% 8.79% 133.33% -
  Horiz. % 361.54% 415.38% 328.21% 294.87% 253.85% 233.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.68 23.21 23.74 35.03 15.02 32.83 24.07 -0.27%
  YoY % 2.02% -2.23% -32.23% 133.22% -54.25% 36.39% -
  Horiz. % 98.38% 96.43% 98.63% 145.53% 62.40% 136.39% 100.00%
EPS 4.84 23.37 13.20 13.91 6.64 4.59 2.41 12.32%
  YoY % -79.29% 77.05% -5.10% 109.49% 44.66% 90.46% -
  Horiz. % 200.83% 969.71% 547.72% 577.18% 275.52% 190.46% 100.00%
DPS 2.41 0.00 2.35 4.69 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -49.89% 0.00% 0.00% 0.00% -
  Horiz. % 51.39% 0.00% 50.11% 100.00% - - -
NAPS 1.1304 1.2749 1.0006 0.8987 0.7765 0.8734 0.5221 13.73%
  YoY % -11.33% 27.41% 11.34% 15.74% -11.09% 67.29% -
  Horiz. % 216.51% 244.19% 191.65% 172.13% 148.73% 167.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8800 0.8600 0.6550 0.4600 0.4400 0.4200 0.3000 -
P/RPS 2.98 2.92 2.16 1.03 2.30 1.23 1.67 10.13%
  YoY % 2.05% 35.19% 109.71% -55.22% 86.99% -26.35% -
  Horiz. % 178.44% 174.85% 129.34% 61.68% 137.72% 73.65% 100.00%
P/EPS 14.57 2.90 3.88 2.58 5.20 8.78 16.66 -2.21%
  YoY % 402.41% -25.26% 50.39% -50.38% -40.77% -47.30% -
  Horiz. % 87.45% 17.41% 23.29% 15.49% 31.21% 52.70% 100.00%
EY 6.86 34.52 25.79 38.69 19.24 11.39 6.00 2.26%
  YoY % -80.13% 33.85% -33.34% 101.09% 68.92% 89.83% -
  Horiz. % 114.33% 575.33% 429.83% 644.83% 320.67% 189.83% 100.00%
DY 3.41 0.00 4.58 13.04 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -64.88% 0.00% 0.00% 0.00% -
  Horiz. % 26.15% 0.00% 35.12% 100.00% - - -
P/NAPS 0.62 0.53 0.51 0.40 0.44 0.46 0.77 -3.55%
  YoY % 16.98% 3.92% 27.50% -9.09% -4.35% -40.26% -
  Horiz. % 80.52% 68.83% 66.23% 51.95% 57.14% 59.74% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 22/05/14 27/05/13 24/05/12 24/05/11 27/05/10 26/05/09 -
Price 0.9850 0.9550 0.7400 0.4600 0.6100 0.4100 0.5700 -
P/RPS 3.33 3.24 2.44 1.03 3.19 1.20 3.17 0.82%
  YoY % 2.78% 32.79% 136.89% -67.71% 165.83% -62.15% -
  Horiz. % 105.05% 102.21% 76.97% 32.49% 100.63% 37.85% 100.00%
P/EPS 16.31 3.22 4.38 2.58 7.21 8.57 31.65 -10.46%
  YoY % 406.52% -26.48% 69.77% -64.22% -15.87% -72.92% -
  Horiz. % 51.53% 10.17% 13.84% 8.15% 22.78% 27.08% 100.00%
EY 6.13 31.09 22.82 38.69 13.88 11.67 3.16 11.67%
  YoY % -80.28% 36.24% -41.02% 178.75% 18.94% 269.30% -
  Horiz. % 193.99% 983.86% 722.15% 1,224.37% 439.24% 369.30% 100.00%
DY 3.05 0.00 4.05 13.04 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -68.94% 0.00% 0.00% 0.00% -
  Horiz. % 23.39% 0.00% 31.06% 100.00% - - -
P/NAPS 0.70 0.59 0.58 0.40 0.62 0.45 1.46 -11.53%
  YoY % 18.64% 1.72% 45.00% -35.48% 37.78% -69.18% -
  Horiz. % 47.95% 40.41% 39.73% 27.40% 42.47% 30.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

459  368  520  830 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.015 
 SAPNRG 0.11+0.01 
 JAG 0.09+0.01 
 XDL 0.065+0.01 
 AIRASIA 0.84+0.015 
 CAREPLS 1.50+0.31 
 K1 0.49+0.045 
 AAX 0.110.00 
 BCMALL 0.295+0.035 
 HLT 0.88+0.185 

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