Highlights

[AMPROP] YoY Annual (Unaudited) 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 YoY -     -5.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 168,244 173,606 170,194 174,048 256,831 110,111 240,701 -5.79%
  YoY % -3.09% 2.00% -2.21% -32.23% 133.25% -54.25% -
  Horiz. % 69.90% 72.13% 70.71% 72.31% 106.70% 45.75% 100.00%
PBT 90,984 41,198 153,730 95,907 101,061 52,331 18,877 29.94%
  YoY % 120.85% -73.20% 60.29% -5.10% 93.12% 177.22% -
  Horiz. % 481.98% 218.24% 814.38% 508.06% 535.37% 277.22% 100.00%
Tax -4,139 -4,501 18,143 785 2,607 -1,344 17,043 -
  YoY % 8.04% -124.81% 2,211.21% -69.89% 293.97% -107.89% -
  Horiz. % -24.29% -26.41% 106.45% 4.61% 15.30% -7.89% 100.00%
NP 86,845 36,697 171,873 96,692 103,668 50,987 35,920 15.84%
  YoY % 136.65% -78.65% 77.75% -6.73% 103.32% 41.95% -
  Horiz. % 241.77% 102.16% 478.49% 269.19% 288.61% 141.95% 100.00%
NP to SH 79,345 35,500 171,302 96,796 101,976 48,681 33,660 15.35%
  YoY % 123.51% -79.28% 76.97% -5.08% 109.48% 44.63% -
  Horiz. % 235.72% 105.47% 508.92% 287.57% 302.96% 144.63% 100.00%
Tax Rate 4.55 % 10.93 % -11.80 % -0.82 % -2.58 % 2.57 % -90.28 % -
  YoY % -58.37% 192.63% -1,339.02% 68.22% -200.39% 102.85% -
  Horiz. % -5.04% -12.11% 13.07% 0.91% 2.86% -2.85% 100.00%
Total Cost 81,399 136,909 -1,679 77,356 153,163 59,124 204,781 -14.24%
  YoY % -40.55% 8,254.20% -102.17% -49.49% 159.05% -71.13% -
  Horiz. % 39.75% 66.86% -0.82% 37.77% 74.79% 28.87% 100.00%
Net Worth 866,546 828,725 934,689 733,563 658,880 569,285 640,328 5.17%
  YoY % 4.56% -11.34% 27.42% 11.33% 15.74% -11.09% -
  Horiz. % 135.33% 129.42% 145.97% 114.56% 102.90% 88.91% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 35,369 17,632 - 17,192 34,376 - - -
  YoY % 100.59% 0.00% 0.00% -49.99% 0.00% 0.00% -
  Horiz. % 102.89% 51.29% 0.00% 50.01% 100.00% - -
Div Payout % 44.58 % 49.67 % - % 17.76 % 33.71 % - % - % -
  YoY % -10.25% 0.00% 0.00% -47.32% 0.00% 0.00% -
  Horiz. % 132.25% 147.35% 0.00% 52.68% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 866,546 828,725 934,689 733,563 658,880 569,285 640,328 5.17%
  YoY % 4.56% -11.34% 27.42% 11.33% 15.74% -11.09% -
  Horiz. % 135.33% 129.42% 145.97% 114.56% 102.90% 88.91% 100.00%
NOSH 589,487 587,748 576,968 573,096 572,939 575,035 703,657 -2.90%
  YoY % 0.30% 1.87% 0.68% 0.03% -0.36% -18.28% -
  Horiz. % 83.77% 83.53% 82.00% 81.45% 81.42% 81.72% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 51.62 % 21.14 % 100.99 % 55.55 % 40.36 % 46.31 % 14.92 % 22.96%
  YoY % 144.18% -79.07% 81.80% 37.64% -12.85% 210.39% -
  Horiz. % 345.98% 141.69% 676.88% 372.32% 270.51% 310.39% 100.00%
ROE 9.16 % 4.28 % 18.33 % 13.20 % 15.48 % 8.55 % 5.26 % 9.68%
  YoY % 114.02% -76.65% 38.86% -14.73% 81.05% 62.55% -
  Horiz. % 174.14% 81.37% 348.48% 250.95% 294.30% 162.55% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.54 29.54 29.50 30.37 44.83 19.15 34.21 -2.97%
  YoY % -3.39% 0.14% -2.86% -32.26% 134.10% -44.02% -
  Horiz. % 83.43% 86.35% 86.23% 88.78% 131.04% 55.98% 100.00%
EPS 13.46 6.04 29.69 16.89 17.79 8.47 6.92 11.72%
  YoY % 122.85% -79.66% 75.78% -5.06% 110.04% 22.40% -
  Horiz. % 194.51% 87.28% 429.05% 244.08% 257.08% 122.40% 100.00%
DPS 6.00 3.00 0.00 3.00 6.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 0.00% 50.00% 100.00% - -
NAPS 1.4700 1.4100 1.6200 1.2800 1.1500 0.9900 0.9100 8.31%
  YoY % 4.26% -12.96% 26.56% 11.30% 16.16% 8.79% -
  Horiz. % 161.54% 154.95% 178.02% 140.66% 126.37% 108.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.95 23.68 23.21 23.74 35.03 15.02 32.83 -5.79%
  YoY % -3.08% 2.02% -2.23% -32.23% 133.22% -54.25% -
  Horiz. % 69.91% 72.13% 70.70% 72.31% 106.70% 45.75% 100.00%
EPS 10.82 4.84 23.37 13.20 13.91 6.64 4.59 15.35%
  YoY % 123.55% -79.29% 77.05% -5.10% 109.49% 44.66% -
  Horiz. % 235.73% 105.45% 509.15% 287.58% 303.05% 144.66% 100.00%
DPS 4.82 2.41 0.00 2.35 4.69 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% -49.89% 0.00% 0.00% -
  Horiz. % 102.77% 51.39% 0.00% 50.11% 100.00% - -
NAPS 1.1820 1.1304 1.2749 1.0006 0.8987 0.7765 0.8734 5.17%
  YoY % 4.56% -11.33% 27.41% 11.34% 15.74% -11.09% -
  Horiz. % 135.33% 129.43% 145.97% 114.56% 102.90% 88.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8950 0.8800 0.8600 0.6550 0.4600 0.4400 0.4200 -
P/RPS 3.14 2.98 2.92 2.16 1.03 2.30 1.23 16.89%
  YoY % 5.37% 2.05% 35.19% 109.71% -55.22% 86.99% -
  Horiz. % 255.28% 242.28% 237.40% 175.61% 83.74% 186.99% 100.00%
P/EPS 6.65 14.57 2.90 3.88 2.58 5.20 8.78 -4.52%
  YoY % -54.36% 402.41% -25.26% 50.39% -50.38% -40.77% -
  Horiz. % 75.74% 165.95% 33.03% 44.19% 29.38% 59.23% 100.00%
EY 15.04 6.86 34.52 25.79 38.69 19.24 11.39 4.74%
  YoY % 119.24% -80.13% 33.85% -33.34% 101.09% 68.92% -
  Horiz. % 132.05% 60.23% 303.07% 226.43% 339.68% 168.92% 100.00%
DY 6.70 3.41 0.00 4.58 13.04 0.00 0.00 -
  YoY % 96.48% 0.00% 0.00% -64.88% 0.00% 0.00% -
  Horiz. % 51.38% 26.15% 0.00% 35.12% 100.00% - -
P/NAPS 0.61 0.62 0.53 0.51 0.40 0.44 0.46 4.81%
  YoY % -1.61% 16.98% 3.92% 27.50% -9.09% -4.35% -
  Horiz. % 132.61% 134.78% 115.22% 110.87% 86.96% 95.65% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 22/05/14 27/05/13 24/05/12 24/05/11 27/05/10 -
Price 0.8800 0.9850 0.9550 0.7400 0.4600 0.6100 0.4100 -
P/RPS 3.08 3.33 3.24 2.44 1.03 3.19 1.20 16.99%
  YoY % -7.51% 2.78% 32.79% 136.89% -67.71% 165.83% -
  Horiz. % 256.67% 277.50% 270.00% 203.33% 85.83% 265.83% 100.00%
P/EPS 6.54 16.31 3.22 4.38 2.58 7.21 8.57 -4.40%
  YoY % -59.90% 406.52% -26.48% 69.77% -64.22% -15.87% -
  Horiz. % 76.31% 190.32% 37.57% 51.11% 30.11% 84.13% 100.00%
EY 15.30 6.13 31.09 22.82 38.69 13.88 11.67 4.61%
  YoY % 149.59% -80.28% 36.24% -41.02% 178.75% 18.94% -
  Horiz. % 131.11% 52.53% 266.41% 195.54% 331.53% 118.94% 100.00%
DY 6.82 3.05 0.00 4.05 13.04 0.00 0.00 -
  YoY % 123.61% 0.00% 0.00% -68.94% 0.00% 0.00% -
  Horiz. % 52.30% 23.39% 0.00% 31.06% 100.00% - -
P/NAPS 0.60 0.70 0.59 0.58 0.40 0.62 0.45 4.91%
  YoY % -14.29% 18.64% 1.72% 45.00% -35.48% 37.78% -
  Horiz. % 133.33% 155.56% 131.11% 128.89% 88.89% 137.78% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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