Highlights

[AMPROP] YoY Annualized Quarter Result on 2014-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -58.74%    YoY -     57.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 153,652 175,316 137,600 162,856 130,140 118,212 121,780 3.95%
  YoY % -12.36% 27.41% -15.51% 25.14% 10.09% -2.93% -
  Horiz. % 126.17% 143.96% 112.99% 133.73% 106.86% 97.07% 100.00%
PBT 12,400 22,424 234,084 74,060 46,720 84,112 9,920 3.79%
  YoY % -44.70% -90.42% 216.07% 58.52% -44.46% 747.90% -
  Horiz. % 125.00% 226.05% 2,359.72% 746.57% 470.97% 847.90% 100.00%
Tax -4,324 -2,024 -4,320 -3,392 -1,904 -888 -2,408 10.24%
  YoY % -113.64% 53.15% -27.36% -78.15% -114.41% 63.12% -
  Horiz. % 179.57% 84.05% 179.40% 140.86% 79.07% 36.88% 100.00%
NP 8,076 20,400 229,764 70,668 44,816 83,224 7,512 1.21%
  YoY % -60.41% -91.12% 225.13% 57.68% -46.15% 1,007.88% -
  Horiz. % 107.51% 271.57% 3,058.63% 940.73% 596.59% 1,107.88% 100.00%
NP to SH 5,316 17,908 227,752 70,672 44,924 83,012 6,700 -3.78%
  YoY % -70.31% -92.14% 222.27% 57.31% -45.88% 1,138.99% -
  Horiz. % 79.34% 267.28% 3,399.28% 1,054.81% 670.51% 1,238.99% 100.00%
Tax Rate 34.87 % 9.03 % 1.85 % 4.58 % 4.08 % 1.06 % 24.27 % 6.22%
  YoY % 286.16% 388.11% -59.61% 12.25% 284.91% -95.63% -
  Horiz. % 143.68% 37.21% 7.62% 18.87% 16.81% 4.37% 100.00%
Total Cost 145,576 154,916 -92,164 92,188 85,324 34,988 114,268 4.11%
  YoY % -6.03% 268.09% -199.97% 8.04% 143.87% -69.38% -
  Horiz. % 127.40% 135.57% -80.66% 80.68% 74.67% 30.62% 100.00%
Net Worth 857,809 848,273 914,548 955,809 748,733 682,211 577,586 6.81%
  YoY % 1.12% -7.25% -4.32% 27.66% 9.75% 18.11% -
  Horiz. % 148.52% 146.87% 158.34% 165.48% 129.63% 118.11% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 857,809 848,273 914,548 955,809 748,733 682,211 577,586 6.81%
  YoY % 1.12% -7.25% -4.32% 27.66% 9.75% 18.11% -
  Horiz. % 148.52% 146.87% 158.34% 165.48% 129.63% 118.11% 100.00%
NOSH 604,090 589,078 590,031 579,278 575,948 573,287 577,586 0.75%
  YoY % 2.55% -0.16% 1.86% 0.58% 0.46% -0.74% -
  Horiz. % 104.59% 101.99% 102.15% 100.29% 99.72% 99.26% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.26 % 11.64 % 166.98 % 43.39 % 34.44 % 70.40 % 6.17 % -2.62%
  YoY % -54.81% -93.03% 284.84% 25.99% -51.08% 1,041.00% -
  Horiz. % 85.25% 188.65% 2,706.32% 703.24% 558.18% 1,141.00% 100.00%
ROE 0.62 % 2.11 % 24.90 % 7.39 % 6.00 % 12.17 % 1.16 % -9.91%
  YoY % -70.62% -91.53% 236.94% 23.17% -50.70% 949.14% -
  Horiz. % 53.45% 181.90% 2,146.55% 637.07% 517.24% 1,049.14% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.44 29.76 23.32 28.11 22.60 20.62 21.08 3.18%
  YoY % -14.52% 27.62% -17.04% 24.38% 9.60% -2.18% -
  Horiz. % 120.68% 141.18% 110.63% 133.35% 107.21% 97.82% 100.00%
EPS 0.88 3.04 38.60 12.20 7.80 14.48 1.16 -4.50%
  YoY % -71.05% -92.12% 216.39% 56.41% -46.13% 1,148.28% -
  Horiz. % 75.86% 262.07% 3,327.59% 1,051.72% 672.41% 1,248.28% 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 1.4200 1.4400 1.5500 1.6500 1.3000 1.1900 1.0000 6.01%
  YoY % -1.39% -7.10% -6.06% 26.92% 9.24% 19.00% -
  Horiz. % 142.00% 144.00% 155.00% 165.00% 130.00% 119.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,181
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.96 23.91 18.77 22.21 17.75 16.12 16.61 3.95%
  YoY % -12.34% 27.38% -15.49% 25.13% 10.11% -2.95% -
  Horiz. % 126.19% 143.95% 113.00% 133.71% 106.86% 97.05% 100.00%
EPS 0.73 2.44 31.06 9.64 6.13 11.32 0.91 -3.60%
  YoY % -70.08% -92.14% 222.20% 57.26% -45.85% 1,143.96% -
  Horiz. % 80.22% 268.13% 3,413.19% 1,059.34% 673.63% 1,243.96% 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 1.1700 1.1570 1.2474 1.3036 1.0212 0.9305 0.7878 6.81%
  YoY % 1.12% -7.25% -4.31% 27.65% 9.75% 18.11% -
  Horiz. % 148.51% 146.86% 158.34% 165.47% 129.63% 118.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.7850 0.8550 0.8650 1.2000 0.7650 0.4700 0.6000 -
P/RPS 3.09 2.87 3.71 4.27 3.39 2.28 2.85 1.36%
  YoY % 7.67% -22.64% -13.11% 25.96% 48.68% -20.00% -
  Horiz. % 108.42% 100.70% 130.18% 149.82% 118.95% 80.00% 100.00%
P/EPS 89.20 28.13 2.24 9.84 9.81 3.25 51.72 9.50%
  YoY % 217.10% 1,155.80% -77.24% 0.31% 201.85% -93.72% -
  Horiz. % 172.47% 54.39% 4.33% 19.03% 18.97% 6.28% 100.00%
EY 1.12 3.56 44.62 10.17 10.20 30.81 1.93 -8.66%
  YoY % -68.54% -92.02% 338.74% -0.29% -66.89% 1,496.37% -
  Horiz. % 58.03% 184.46% 2,311.92% 526.94% 528.50% 1,596.37% 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 0.55 0.59 0.56 0.73 0.59 0.39 0.60 -1.44%
  YoY % -6.78% 5.36% -23.29% 23.73% 51.28% -35.00% -
  Horiz. % 91.67% 98.33% 93.33% 121.67% 98.33% 65.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 19/08/16 21/08/15 04/08/14 02/08/13 13/08/12 11/08/11 -
Price 0.8050 0.9450 0.7750 1.2300 0.8250 0.5000 0.4900 -
P/RPS 3.16 3.18 3.32 4.38 3.65 2.42 2.32 5.28%
  YoY % -0.63% -4.22% -24.20% 20.00% 50.83% 4.31% -
  Horiz. % 136.21% 137.07% 143.10% 188.79% 157.33% 104.31% 100.00%
P/EPS 91.48 31.09 2.01 10.08 10.58 3.45 42.24 13.73%
  YoY % 194.24% 1,446.77% -80.06% -4.73% 206.67% -91.83% -
  Horiz. % 216.57% 73.60% 4.76% 23.86% 25.05% 8.17% 100.00%
EY 1.09 3.22 49.81 9.92 9.45 28.96 2.37 -12.13%
  YoY % -66.15% -93.54% 402.12% 4.97% -67.37% 1,121.94% -
  Horiz. % 45.99% 135.86% 2,101.69% 418.57% 398.73% 1,221.94% 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 0.57 0.66 0.50 0.75 0.63 0.42 0.49 2.55%
  YoY % -13.64% 32.00% -33.33% 19.05% 50.00% -14.29% -
  Horiz. % 116.33% 134.69% 102.04% 153.06% 128.57% 85.71% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

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

TOP ARTICLES

1. 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
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
8. China’s Sinovac shot found highly effective in real world study Good Articles to Share
PARTNERS & BROKERS