Highlights

[AMPROP] YoY Annualized Quarter Result on 2010-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -42.90%    YoY -     -71.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 112,880 119,216 130,060 117,560 292,722 173,402 293,228 -14.70%
  YoY % -5.31% -8.34% 10.63% -59.84% 68.81% -40.86% -
  Horiz. % 38.50% 40.66% 44.35% 40.09% 99.83% 59.14% 100.00%
PBT 26,572 72,330 146,326 13,642 22,702 38,130 -5,162 -
  YoY % -63.26% -50.57% 972.61% -39.91% -40.46% 838.67% -
  Horiz. % -514.76% -1,401.20% -2,834.68% -264.28% -439.79% -738.67% 100.00%
Tax 1,200 -1,676 -116 -4,418 5,520 -4,176 -14,910 -
  YoY % 171.60% -1,344.83% 97.37% -180.04% 232.18% 71.99% -
  Horiz. % -8.05% 11.24% 0.78% 29.63% -37.02% 28.01% 100.00%
NP 27,772 70,654 146,210 9,224 28,222 33,954 -20,072 -
  YoY % -60.69% -51.68% 1,485.10% -67.32% -16.88% 269.16% -
  Horiz. % -138.36% -352.00% -728.43% -45.95% -140.60% -169.16% 100.00%
NP to SH 28,010 69,956 143,840 7,074 24,838 32,324 -10,822 -
  YoY % -59.96% -51.37% 1,933.36% -71.52% -23.16% 398.69% -
  Horiz. % -258.82% -646.42% -1,329.14% -65.37% -229.51% -298.69% 100.00%
Tax Rate -4.52 % 2.32 % 0.08 % 32.39 % -24.32 % 10.95 % - % -
  YoY % -294.83% 2,800.00% -99.75% 233.18% -322.10% 0.00% -
  Horiz. % -41.28% 21.19% 0.73% 295.80% -222.10% 100.00% -
Total Cost 85,108 48,562 -16,150 108,336 264,500 139,448 313,300 -19.51%
  YoY % 75.26% 400.69% -114.91% -59.04% 89.68% -55.49% -
  Horiz. % 27.17% 15.50% -5.15% 34.58% 84.42% 44.51% 100.00%
Net Worth 778,055 682,357 636,105 524,845 741,806 372,992 342,759 14.63%
  YoY % 14.02% 7.27% 21.20% -29.25% 98.88% 8.82% -
  Horiz. % 227.00% 199.08% 185.58% 153.12% 216.42% 108.82% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 34,384 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 23.90 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 778,055 682,357 636,105 524,845 741,806 372,992 342,759 14.63%
  YoY % 14.02% 7.27% 21.20% -29.25% 98.88% 8.82% -
  Horiz. % 227.00% 199.08% 185.58% 153.12% 216.42% 108.82% 100.00%
NOSH 576,337 573,409 573,067 570,483 833,489 956,390 901,999 -7.19%
  YoY % 0.51% 0.06% 0.45% -31.55% -12.85% 6.03% -
  Horiz. % 63.90% 63.57% 63.53% 63.25% 92.40% 106.03% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 24.60 % 59.27 % 112.42 % 7.85 % 9.64 % 19.58 % -6.85 % -
  YoY % -58.50% -47.28% 1,332.10% -18.57% -50.77% 385.84% -
  Horiz. % -359.12% -865.26% -1,641.17% -114.60% -140.73% -285.84% 100.00%
ROE 3.60 % 10.25 % 22.61 % 1.35 % 3.35 % 8.67 % -3.16 % -
  YoY % -64.88% -54.67% 1,574.81% -59.70% -61.36% 374.37% -
  Horiz. % -113.92% -324.37% -715.51% -42.72% -106.01% -274.37% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.59 20.79 22.70 20.61 35.12 18.13 32.51 -8.09%
  YoY % -5.77% -8.41% 10.14% -41.32% 93.71% -44.23% -
  Horiz. % 60.26% 63.95% 69.82% 63.40% 108.03% 55.77% 100.00%
EPS 4.86 12.20 25.10 1.24 2.98 3.36 -1.20 -
  YoY % -60.16% -51.39% 1,924.19% -58.39% -11.31% 380.00% -
  Horiz. % -405.00% -1,016.67% -2,091.67% -103.33% -248.33% -280.00% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3500 1.1900 1.1100 0.9200 0.8900 0.3900 0.3800 23.50%
  YoY % 13.45% 7.21% 20.65% 3.37% 128.21% 2.63% -
  Horiz. % 355.26% 313.16% 292.11% 242.11% 234.21% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.40 16.26 17.74 16.04 39.93 23.65 40.00 -14.70%
  YoY % -5.29% -8.34% 10.60% -59.83% 68.84% -40.88% -
  Horiz. % 38.50% 40.65% 44.35% 40.10% 99.82% 59.12% 100.00%
EPS 3.82 9.54 19.62 0.96 3.39 4.41 -1.48 -
  YoY % -59.96% -51.38% 1,943.75% -71.68% -23.13% 397.97% -
  Horiz. % -258.11% -644.59% -1,325.68% -64.86% -229.05% -297.97% 100.00%
DPS 0.00 0.00 4.69 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.0613 0.9307 0.8677 0.7159 1.0118 0.5088 0.4675 14.63%
  YoY % 14.03% 7.26% 21.20% -29.24% 98.86% 8.83% -
  Horiz. % 227.02% 199.08% 185.60% 153.13% 216.43% 108.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.7850 0.4800 0.4500 0.4100 0.5000 0.3900 1.2000 -
P/RPS 4.01 2.31 1.98 1.99 1.42 2.15 3.69 1.39%
  YoY % 73.59% 16.67% -0.50% 40.14% -33.95% -41.73% -
  Horiz. % 108.67% 62.60% 53.66% 53.93% 38.48% 58.27% 100.00%
P/EPS 16.15 3.93 1.79 33.06 16.78 11.54 -100.02 -
  YoY % 310.94% 119.55% -94.59% 97.02% 45.41% 111.54% -
  Horiz. % -16.15% -3.93% -1.79% -33.05% -16.78% -11.54% 100.00%
EY 6.19 25.42 55.78 3.02 5.96 8.67 -1.00 -
  YoY % -75.65% -54.43% 1,747.02% -49.33% -31.26% 967.00% -
  Horiz. % -619.00% -2,542.00% -5,578.00% -302.00% -596.00% -867.00% 100.00%
DY 0.00 0.00 13.33 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.58 0.40 0.41 0.45 0.56 1.00 3.16 -24.59%
  YoY % 45.00% -2.44% -8.89% -19.64% -44.00% -68.35% -
  Horiz. % 18.35% 12.66% 12.97% 14.24% 17.72% 31.65% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 08/11/12 23/11/11 11/11/10 09/11/09 07/11/08 20/11/07 -
Price 0.8550 0.5000 0.4400 0.4600 0.4900 0.3400 1.2200 -
P/RPS 4.37 2.40 1.94 2.23 1.40 1.88 3.75 2.58%
  YoY % 82.08% 23.71% -13.00% 59.29% -25.53% -49.87% -
  Horiz. % 116.53% 64.00% 51.73% 59.47% 37.33% 50.13% 100.00%
P/EPS 17.59 4.10 1.75 37.10 16.44 10.06 -101.69 -
  YoY % 329.02% 134.29% -95.28% 125.67% 63.42% 109.89% -
  Horiz. % -17.30% -4.03% -1.72% -36.48% -16.17% -9.89% 100.00%
EY 5.68 24.40 57.05 2.70 6.08 9.94 -0.98 -
  YoY % -76.72% -57.23% 2,012.96% -55.59% -38.83% 1,114.29% -
  Horiz. % -579.59% -2,489.80% -5,821.43% -275.51% -620.41% -1,014.29% 100.00%
DY 0.00 0.00 13.64 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.63 0.42 0.40 0.50 0.55 0.87 3.21 -23.75%
  YoY % 50.00% 5.00% -20.00% -9.09% -36.78% -72.90% -
  Horiz. % 19.63% 13.08% 12.46% 15.58% 17.13% 27.10% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS