Highlights

[AMPROP] YoY Annualized Quarter Result on 2013-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -37.65%    YoY -     -59.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 193,606 151,026 170,220 112,880 119,216 130,060 117,560 8.66%
  YoY % 28.19% -11.28% 50.80% -5.31% -8.34% 10.63% -
  Horiz. % 164.69% 128.47% 144.79% 96.02% 101.41% 110.63% 100.00%
PBT 32,628 164,202 54,338 26,572 72,330 146,326 13,642 15.63%
  YoY % -80.13% 202.19% 104.49% -63.26% -50.57% 972.61% -
  Horiz. % 239.17% 1,203.65% 398.31% 194.78% 530.20% 1,072.61% 100.00%
Tax -7,552 -4,590 -3,892 1,200 -1,676 -116 -4,418 9.34%
  YoY % -64.53% -17.93% -424.33% 171.60% -1,344.83% 97.37% -
  Horiz. % 170.94% 103.89% 88.09% -27.16% 37.94% 2.63% 100.00%
NP 25,076 159,612 50,446 27,772 70,654 146,210 9,224 18.12%
  YoY % -84.29% 216.40% 81.64% -60.69% -51.68% 1,485.10% -
  Horiz. % 271.86% 1,730.40% 546.90% 301.08% 765.98% 1,585.10% 100.00%
NP to SH 12,608 146,844 49,404 28,010 69,956 143,840 7,074 10.10%
  YoY % -91.41% 197.23% 76.38% -59.96% -51.37% 1,933.36% -
  Horiz. % 178.23% 2,075.83% 698.39% 395.96% 988.92% 2,033.36% 100.00%
Tax Rate 23.15 % 2.80 % 7.16 % -4.52 % 2.32 % 0.08 % 32.39 % -5.44%
  YoY % 726.79% -60.89% 258.41% -294.83% 2,800.00% -99.75% -
  Horiz. % 71.47% 8.64% 22.11% -13.95% 7.16% 0.25% 100.00%
Total Cost 168,530 -8,586 119,774 85,108 48,562 -16,150 108,336 7.64%
  YoY % 2,062.85% -107.17% 40.73% 75.26% 400.69% -114.91% -
  Horiz. % 155.56% -7.93% 110.56% 78.56% 44.83% -14.91% 100.00%
Net Worth 813,039 953,838 943,802 778,055 682,357 636,105 524,845 7.56%
  YoY % -14.76% 1.06% 21.30% 14.02% 7.27% 21.20% -
  Horiz. % 154.91% 181.74% 179.83% 148.24% 130.01% 121.20% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 34,384 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 813,039 953,838 943,802 778,055 682,357 636,105 524,845 7.56%
  YoY % -14.76% 1.06% 21.30% 14.02% 7.27% 21.20% -
  Horiz. % 154.91% 181.74% 179.83% 148.24% 130.01% 121.20% 100.00%
NOSH 589,158 588,789 582,594 576,337 573,409 573,067 570,483 0.54%
  YoY % 0.06% 1.06% 1.09% 0.51% 0.06% 0.45% -
  Horiz. % 103.27% 103.21% 102.12% 101.03% 100.51% 100.45% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.95 % 105.69 % 29.64 % 24.60 % 59.27 % 112.42 % 7.85 % 8.69%
  YoY % -87.75% 256.58% 20.49% -58.50% -47.28% 1,332.10% -
  Horiz. % 164.97% 1,346.37% 377.58% 313.38% 755.03% 1,432.10% 100.00%
ROE 1.55 % 15.40 % 5.23 % 3.60 % 10.25 % 22.61 % 1.35 % 2.33%
  YoY % -89.94% 194.46% 45.28% -64.88% -54.67% 1,574.81% -
  Horiz. % 114.81% 1,140.74% 387.41% 266.67% 759.26% 1,674.81% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.86 25.65 29.22 19.59 20.79 22.70 20.61 8.08%
  YoY % 28.11% -12.22% 49.16% -5.77% -8.41% 10.14% -
  Horiz. % 159.44% 124.45% 141.78% 95.05% 100.87% 110.14% 100.00%
EPS 2.14 24.94 8.48 4.86 12.20 25.10 1.24 9.51%
  YoY % -91.42% 194.10% 74.49% -60.16% -51.39% 1,924.19% -
  Horiz. % 172.58% 2,011.29% 683.87% 391.94% 983.87% 2,024.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3800 1.6200 1.6200 1.3500 1.1900 1.1100 0.9200 6.98%
  YoY % -14.81% 0.00% 20.00% 13.45% 7.21% 20.65% -
  Horiz. % 150.00% 176.09% 176.09% 146.74% 129.35% 120.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.41 20.60 23.22 15.40 16.26 17.74 16.04 8.66%
  YoY % 28.20% -11.28% 50.78% -5.29% -8.34% 10.60% -
  Horiz. % 164.65% 128.43% 144.76% 96.01% 101.37% 110.60% 100.00%
EPS 1.72 20.03 6.74 3.82 9.54 19.62 0.96 10.20%
  YoY % -91.41% 197.18% 76.44% -59.96% -51.38% 1,943.75% -
  Horiz. % 179.17% 2,086.46% 702.08% 397.92% 993.75% 2,043.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1090 1.3010 1.2874 1.0613 0.9307 0.8677 0.7159 7.56%
  YoY % -14.76% 1.06% 21.30% 14.03% 7.26% 21.20% -
  Horiz. % 154.91% 181.73% 179.83% 148.25% 130.00% 121.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.8050 0.9150 0.9700 0.7850 0.4800 0.4500 0.4100 -
P/RPS 2.45 3.57 3.32 4.01 2.31 1.98 1.99 3.52%
  YoY % -31.37% 7.53% -17.21% 73.59% 16.67% -0.50% -
  Horiz. % 123.12% 179.40% 166.83% 201.51% 116.08% 99.50% 100.00%
P/EPS 37.62 3.67 11.44 16.15 3.93 1.79 33.06 2.17%
  YoY % 925.07% -67.92% -29.16% 310.94% 119.55% -94.59% -
  Horiz. % 113.79% 11.10% 34.60% 48.85% 11.89% 5.41% 100.00%
EY 2.66 27.26 8.74 6.19 25.42 55.78 3.02 -2.09%
  YoY % -90.24% 211.90% 41.20% -75.65% -54.43% 1,747.02% -
  Horiz. % 88.08% 902.65% 289.40% 204.97% 841.72% 1,847.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.56 0.60 0.58 0.40 0.41 0.45 4.32%
  YoY % 3.57% -6.67% 3.45% 45.00% -2.44% -8.89% -
  Horiz. % 128.89% 124.44% 133.33% 128.89% 88.89% 91.11% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 23/11/11 11/11/10 -
Price 0.7850 0.9100 0.8800 0.8550 0.5000 0.4400 0.4600 -
P/RPS 2.39 3.55 3.01 4.37 2.40 1.94 2.23 1.16%
  YoY % -32.68% 17.94% -31.12% 82.08% 23.71% -13.00% -
  Horiz. % 107.17% 159.19% 134.98% 195.96% 107.62% 87.00% 100.00%
P/EPS 36.68 3.65 10.38 17.59 4.10 1.75 37.10 -0.19%
  YoY % 904.93% -64.84% -40.99% 329.02% 134.29% -95.28% -
  Horiz. % 98.87% 9.84% 27.98% 47.41% 11.05% 4.72% 100.00%
EY 2.73 27.41 9.64 5.68 24.40 57.05 2.70 0.18%
  YoY % -90.04% 184.34% 69.72% -76.72% -57.23% 2,012.96% -
  Horiz. % 101.11% 1,015.19% 357.04% 210.37% 903.70% 2,112.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 13.64 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.56 0.54 0.63 0.42 0.40 0.50 2.21%
  YoY % 1.79% 3.70% -14.29% 50.00% 5.00% -20.00% -
  Horiz. % 114.00% 112.00% 108.00% 126.00% 84.00% 80.00% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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