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 - 733,181
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 18.73 1.80 10.82 4.84 23.36 13.20 13.91 5.08%
  YoY % 940.56% -83.36% 123.55% -79.28% 76.97% -5.10% -
  Horiz. % 134.65% 12.94% 77.79% 34.80% 167.94% 94.90% 100.00%
DPS 3.23 2.42 4.82 2.40 0.00 2.34 4.69 -6.02%
  YoY % 33.47% -49.79% 100.83% 0.00% 0.00% -50.11% -
  Horiz. % 68.87% 51.60% 102.77% 51.17% 0.00% 49.89% 100.00%
NAPS 1.2531 1.1468 1.1819 1.1303 1.2748 1.0005 0.8987 5.69%
  YoY % 9.27% -2.97% 4.57% -11.34% 27.42% 11.33% -
  Horiz. % 139.43% 127.61% 131.51% 125.77% 141.85% 111.33% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

543  249  603  1119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 GOCEAN 0.0450.00 
 MTOUCHE 0.29+0.01 
 TANCO 0.14+0.005 
 TAWIN-OR 0.065-0.005 
 UCREST 0.2950.00 
 MINDA 0.145+0.02 
 LKL 0.360.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS