Highlights

[AMPROP] YoY Annualized Quarter Result on 2013-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 02-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -53.59%    YoY -     -45.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 175,316 137,600 162,856 130,140 118,212 121,780 119,112 6.65%
  YoY % 27.41% -15.51% 25.14% 10.09% -2.93% 2.24% -
  Horiz. % 147.19% 115.52% 136.73% 109.26% 99.24% 102.24% 100.00%
PBT 22,424 234,084 74,060 46,720 84,112 9,920 17,932 3.79%
  YoY % -90.42% 216.07% 58.52% -44.46% 747.90% -44.68% -
  Horiz. % 125.05% 1,305.40% 413.00% 260.54% 469.06% 55.32% 100.00%
Tax -2,024 -4,320 -3,392 -1,904 -888 -2,408 -4,164 -11.32%
  YoY % 53.15% -27.36% -78.15% -114.41% 63.12% 42.17% -
  Horiz. % 48.61% 103.75% 81.46% 45.73% 21.33% 57.83% 100.00%
NP 20,400 229,764 70,668 44,816 83,224 7,512 13,768 6.77%
  YoY % -91.12% 225.13% 57.68% -46.15% 1,007.88% -45.44% -
  Horiz. % 148.17% 1,668.83% 513.28% 325.51% 604.47% 54.56% 100.00%
NP to SH 17,908 227,752 70,672 44,924 83,012 6,700 12,388 6.33%
  YoY % -92.14% 222.27% 57.31% -45.88% 1,138.99% -45.92% -
  Horiz. % 144.56% 1,838.49% 570.49% 362.64% 670.10% 54.08% 100.00%
Tax Rate 9.03 % 1.85 % 4.58 % 4.08 % 1.06 % 24.27 % 23.22 % -14.55%
  YoY % 388.11% -59.61% 12.25% 284.91% -95.63% 4.52% -
  Horiz. % 38.89% 7.97% 19.72% 17.57% 4.57% 104.52% 100.00%
Total Cost 154,916 -92,164 92,188 85,324 34,988 114,268 105,344 6.63%
  YoY % 268.09% -199.97% 8.04% 143.87% -69.38% 8.47% -
  Horiz. % 147.06% -87.49% 87.51% 81.00% 33.21% 108.47% 100.00%
Net Worth 848,273 914,548 955,809 748,733 682,211 577,586 527,637 8.23%
  YoY % -7.25% -4.32% 27.66% 9.75% 18.11% 9.47% -
  Horiz. % 160.77% 173.33% 181.15% 141.90% 129.30% 109.47% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 848,273 914,548 955,809 748,733 682,211 577,586 527,637 8.23%
  YoY % -7.25% -4.32% 27.66% 9.75% 18.11% 9.47% -
  Horiz. % 160.77% 173.33% 181.15% 141.90% 129.30% 109.47% 100.00%
NOSH 589,078 590,031 579,278 575,948 573,287 577,586 573,518 0.45%
  YoY % -0.16% 1.86% 0.58% 0.46% -0.74% 0.71% -
  Horiz. % 102.71% 102.88% 101.00% 100.42% 99.96% 100.71% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.64 % 166.98 % 43.39 % 34.44 % 70.40 % 6.17 % 11.56 % 0.11%
  YoY % -93.03% 284.84% 25.99% -51.08% 1,041.00% -46.63% -
  Horiz. % 100.69% 1,444.46% 375.35% 297.92% 609.00% 53.37% 100.00%
ROE 2.11 % 24.90 % 7.39 % 6.00 % 12.17 % 1.16 % 2.35 % -1.78%
  YoY % -91.53% 236.94% 23.17% -50.70% 949.14% -50.64% -
  Horiz. % 89.79% 1,059.57% 314.47% 255.32% 517.87% 49.36% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.76 23.32 28.11 22.60 20.62 21.08 20.77 6.17%
  YoY % 27.62% -17.04% 24.38% 9.60% -2.18% 1.49% -
  Horiz. % 143.28% 112.28% 135.34% 108.81% 99.28% 101.49% 100.00%
EPS 3.04 38.60 12.20 7.80 14.48 1.16 2.16 5.86%
  YoY % -92.12% 216.39% 56.41% -46.13% 1,148.28% -46.30% -
  Horiz. % 140.74% 1,787.04% 564.81% 361.11% 670.37% 53.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4400 1.5500 1.6500 1.3000 1.1900 1.0000 0.9200 7.75%
  YoY % -7.10% -6.06% 26.92% 9.24% 19.00% 8.70% -
  Horiz. % 156.52% 168.48% 179.35% 141.30% 129.35% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.91 18.77 22.21 17.75 16.12 16.61 16.25 6.64%
  YoY % 27.38% -15.49% 25.13% 10.11% -2.95% 2.22% -
  Horiz. % 147.14% 115.51% 136.68% 109.23% 99.20% 102.22% 100.00%
EPS 2.44 31.07 9.64 6.13 11.32 0.91 1.69 6.31%
  YoY % -92.15% 222.30% 57.26% -45.85% 1,143.96% -46.15% -
  Horiz. % 144.38% 1,838.46% 570.41% 362.72% 669.82% 53.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1571 1.2475 1.3037 1.0213 0.9305 0.7878 0.7197 8.23%
  YoY % -7.25% -4.31% 27.65% 9.76% 18.11% 9.46% -
  Horiz. % 160.78% 173.34% 181.14% 141.91% 129.29% 109.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.8550 0.8650 1.2000 0.7650 0.4700 0.6000 0.3800 -
P/RPS 2.87 3.71 4.27 3.39 2.28 2.85 1.83 7.78%
  YoY % -22.64% -13.11% 25.96% 48.68% -20.00% 55.74% -
  Horiz. % 156.83% 202.73% 233.33% 185.25% 124.59% 155.74% 100.00%
P/EPS 28.13 2.24 9.84 9.81 3.25 51.72 17.59 8.13%
  YoY % 1,155.80% -77.24% 0.31% 201.85% -93.72% 194.03% -
  Horiz. % 159.92% 12.73% 55.94% 55.77% 18.48% 294.03% 100.00%
EY 3.56 44.62 10.17 10.20 30.81 1.93 5.68 -7.48%
  YoY % -92.02% 338.74% -0.29% -66.89% 1,496.37% -66.02% -
  Horiz. % 62.68% 785.56% 179.05% 179.58% 542.43% 33.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.56 0.73 0.59 0.39 0.60 0.41 6.25%
  YoY % 5.36% -23.29% 23.73% 51.28% -35.00% 46.34% -
  Horiz. % 143.90% 136.59% 178.05% 143.90% 95.12% 146.34% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 21/08/15 04/08/14 02/08/13 13/08/12 11/08/11 09/08/10 -
Price 0.9450 0.7750 1.2300 0.8250 0.5000 0.4900 0.4000 -
P/RPS 3.18 3.32 4.38 3.65 2.42 2.32 1.93 8.67%
  YoY % -4.22% -24.20% 20.00% 50.83% 4.31% 20.21% -
  Horiz. % 164.77% 172.02% 226.94% 189.12% 125.39% 120.21% 100.00%
P/EPS 31.09 2.01 10.08 10.58 3.45 42.24 18.52 9.01%
  YoY % 1,446.77% -80.06% -4.73% 206.67% -91.83% 128.08% -
  Horiz. % 167.87% 10.85% 54.43% 57.13% 18.63% 228.08% 100.00%
EY 3.22 49.81 9.92 9.45 28.96 2.37 5.40 -8.25%
  YoY % -93.54% 402.12% 4.97% -67.37% 1,121.94% -56.11% -
  Horiz. % 59.63% 922.41% 183.70% 175.00% 536.30% 43.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.50 0.75 0.63 0.42 0.49 0.43 7.40%
  YoY % 32.00% -33.33% 19.05% 50.00% -14.29% 13.95% -
  Horiz. % 153.49% 116.28% 174.42% 146.51% 97.67% 113.95% 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
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.06 
 MINETEC 0.155+0.015 

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