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 - 733,132
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 1.1469 1.1820 1.1304 1.2749 1.0006 0.8987 5.69%
  YoY % 9.26% -2.97% 4.56% -11.33% 27.41% 11.34% -
  Horiz. % 139.43% 127.62% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers