Highlights

[AMPROP] YoY Annual (Unaudited) 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 YoY -     -79.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 134,085 188,225 168,244 173,606 170,194 174,048 256,831 -10.26%
  YoY % -28.76% 11.88% -3.09% 2.00% -2.21% -32.23% -
  Horiz. % 52.21% 73.29% 65.51% 67.60% 66.27% 67.77% 100.00%
PBT 175,255 32,467 90,984 41,198 153,730 95,907 101,061 9.60%
  YoY % 439.79% -64.32% 120.85% -73.20% 60.29% -5.10% -
  Horiz. % 173.42% 32.13% 90.03% 40.77% 152.12% 94.90% 100.00%
Tax -30,034 -12,075 -4,139 -4,501 18,143 785 2,607 -
  YoY % -148.73% -191.74% 8.04% -124.81% 2,211.21% -69.89% -
  Horiz. % -1,152.05% -463.18% -158.76% -172.65% 695.93% 30.11% 100.00%
NP 145,221 20,392 86,845 36,697 171,873 96,692 103,668 5.78%
  YoY % 612.15% -76.52% 136.65% -78.65% 77.75% -6.73% -
  Horiz. % 140.08% 19.67% 83.77% 35.40% 165.79% 93.27% 100.00%
NP to SH 137,354 13,204 79,345 35,500 171,302 96,796 101,976 5.09%
  YoY % 940.25% -83.36% 123.51% -79.28% 76.97% -5.08% -
  Horiz. % 134.69% 12.95% 77.81% 34.81% 167.98% 94.92% 100.00%
Tax Rate 17.14 % 37.19 % 4.55 % 10.93 % -11.80 % -0.82 % -2.58 % -
  YoY % -53.91% 717.36% -58.37% 192.63% -1,339.02% 68.22% -
  Horiz. % -664.34% -1,441.47% -176.36% -423.64% 457.36% 31.78% 100.00%
Total Cost -11,136 167,833 81,399 136,909 -1,679 77,356 153,163 -
  YoY % -106.64% 106.19% -40.55% 8,254.20% -102.17% -49.49% -
  Horiz. % -7.27% 109.58% 53.15% 89.39% -1.10% 50.51% 100.00%
Net Worth 918,723 840,792 866,546 828,725 934,689 733,563 658,880 5.69%
  YoY % 9.27% -2.97% 4.56% -11.34% 27.42% 11.33% -
  Horiz. % 139.44% 127.61% 131.52% 125.78% 141.86% 111.33% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 23,709 17,763 35,369 17,632 - 17,192 34,376 -6.00%
  YoY % 33.47% -49.78% 100.59% 0.00% 0.00% -49.99% -
  Horiz. % 68.97% 51.67% 102.89% 51.29% 0.00% 50.01% 100.00%
Div Payout % 17.26 % 134.53 % 44.58 % 49.67 % - % 17.76 % 33.71 % -10.55%
  YoY % -87.17% 201.77% -10.25% 0.00% 0.00% -47.32% -
  Horiz. % 51.20% 399.08% 132.25% 147.35% 0.00% 52.68% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 918,723 840,792 866,546 828,725 934,689 733,563 658,880 5.69%
  YoY % 9.27% -2.97% 4.56% -11.34% 27.42% 11.33% -
  Horiz. % 139.44% 127.61% 131.52% 125.78% 141.86% 111.33% 100.00%
NOSH 592,725 592,107 589,487 587,748 576,968 573,096 572,939 0.57%
  YoY % 0.10% 0.44% 0.30% 1.87% 0.68% 0.03% -
  Horiz. % 103.45% 103.35% 102.89% 102.58% 100.70% 100.03% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 108.31 % 10.83 % 51.62 % 21.14 % 100.99 % 55.55 % 40.36 % 17.87%
  YoY % 900.09% -79.02% 144.18% -79.07% 81.80% 37.64% -
  Horiz. % 268.36% 26.83% 127.90% 52.38% 250.22% 137.64% 100.00%
ROE 14.95 % 1.57 % 9.16 % 4.28 % 18.33 % 13.20 % 15.48 % -0.58%
  YoY % 852.23% -82.86% 114.02% -76.65% 38.86% -14.73% -
  Horiz. % 96.58% 10.14% 59.17% 27.65% 118.41% 85.27% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.62 31.79 28.54 29.54 29.50 30.37 44.83 -10.77%
  YoY % -28.85% 11.39% -3.39% 0.14% -2.86% -32.26% -
  Horiz. % 50.46% 70.91% 63.66% 65.89% 65.80% 67.74% 100.00%
EPS 23.16 2.23 13.46 6.04 29.69 16.89 17.79 4.49%
  YoY % 938.57% -83.43% 122.85% -79.66% 75.78% -5.06% -
  Horiz. % 130.19% 12.54% 75.66% 33.95% 166.89% 94.94% 100.00%
DPS 4.00 3.00 6.00 3.00 0.00 3.00 6.00 -6.53%
  YoY % 33.33% -50.00% 100.00% 0.00% 0.00% -50.00% -
  Horiz. % 66.67% 50.00% 100.00% 50.00% 0.00% 50.00% 100.00%
NAPS 1.5500 1.4200 1.4700 1.4100 1.6200 1.2800 1.1500 5.10%
  YoY % 9.15% -3.40% 4.26% -12.96% 26.56% 11.30% -
  Horiz. % 134.78% 123.48% 127.83% 122.61% 140.87% 111.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.29 25.67 22.95 23.68 23.21 23.74 35.03 -10.26%
  YoY % -28.75% 11.85% -3.08% 2.02% -2.23% -32.23% -
  Horiz. % 52.21% 73.28% 65.52% 67.60% 66.26% 67.77% 100.00%
EPS 18.74 1.80 10.82 4.84 23.37 13.20 13.91 5.09%
  YoY % 941.11% -83.36% 123.55% -79.29% 77.05% -5.10% -
  Horiz. % 134.72% 12.94% 77.79% 34.80% 168.01% 94.90% 100.00%
DPS 3.23 2.42 4.82 2.41 0.00 2.35 4.69 -6.02%
  YoY % 33.47% -49.79% 100.00% 0.00% 0.00% -49.89% -
  Horiz. % 68.87% 51.60% 102.77% 51.39% 0.00% 50.11% 100.00%
NAPS 1.2531 1.1468 1.1820 1.1304 1.2749 1.0006 0.8987 5.69%
  YoY % 9.27% -2.98% 4.56% -11.33% 27.41% 11.34% -
  Horiz. % 139.43% 127.61% 131.52% 125.78% 141.86% 111.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6950 0.8350 0.8950 0.8800 0.8600 0.6550 0.4600 -
P/RPS 3.07 2.63 3.14 2.98 2.92 2.16 1.03 19.95%
  YoY % 16.73% -16.24% 5.37% 2.05% 35.19% 109.71% -
  Horiz. % 298.06% 255.34% 304.85% 289.32% 283.50% 209.71% 100.00%
P/EPS 3.00 37.44 6.65 14.57 2.90 3.88 2.58 2.54%
  YoY % -91.99% 463.01% -54.36% 402.41% -25.26% 50.39% -
  Horiz. % 116.28% 1,451.16% 257.75% 564.73% 112.40% 150.39% 100.00%
EY 33.34 2.67 15.04 6.86 34.52 25.79 38.69 -2.45%
  YoY % 1,148.69% -82.25% 119.24% -80.13% 33.85% -33.34% -
  Horiz. % 86.17% 6.90% 38.87% 17.73% 89.22% 66.66% 100.00%
DY 5.76 3.59 6.70 3.41 0.00 4.58 13.04 -12.73%
  YoY % 60.45% -46.42% 96.48% 0.00% 0.00% -64.88% -
  Horiz. % 44.17% 27.53% 51.38% 26.15% 0.00% 35.12% 100.00%
P/NAPS 0.45 0.59 0.61 0.62 0.53 0.51 0.40 1.98%
  YoY % -23.73% -3.28% -1.61% 16.98% 3.92% 27.50% -
  Horiz. % 112.50% 147.50% 152.50% 155.00% 132.50% 127.50% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 24/05/16 26/05/15 22/05/14 27/05/13 24/05/12 -
Price 0.6500 0.8100 0.8800 0.9850 0.9550 0.7400 0.4600 -
P/RPS 2.87 2.55 3.08 3.33 3.24 2.44 1.03 18.62%
  YoY % 12.55% -17.21% -7.51% 2.78% 32.79% 136.89% -
  Horiz. % 278.64% 247.57% 299.03% 323.30% 314.56% 236.89% 100.00%
P/EPS 2.80 36.32 6.54 16.31 3.22 4.38 2.58 1.37%
  YoY % -92.29% 455.35% -59.90% 406.52% -26.48% 69.77% -
  Horiz. % 108.53% 1,407.75% 253.49% 632.17% 124.81% 169.77% 100.00%
EY 35.65 2.75 15.30 6.13 31.09 22.82 38.69 -1.35%
  YoY % 1,196.36% -82.03% 149.59% -80.28% 36.24% -41.02% -
  Horiz. % 92.14% 7.11% 39.55% 15.84% 80.36% 58.98% 100.00%
DY 6.15 3.70 6.82 3.05 0.00 4.05 13.04 -11.77%
  YoY % 66.22% -45.75% 123.61% 0.00% 0.00% -68.94% -
  Horiz. % 47.16% 28.37% 52.30% 23.39% 0.00% 31.06% 100.00%
P/NAPS 0.42 0.57 0.60 0.70 0.59 0.58 0.40 0.82%
  YoY % -26.32% -5.00% -14.29% 18.64% 1.72% 45.00% -
  Horiz. % 105.00% 142.50% 150.00% 175.00% 147.50% 145.00% 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. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. Should we buy Top Glove since it has been plunging due its 28 factories shut down? 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