Highlights

[AMPROP] YoY Annualized Quarter Result on 2015-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -35.52%    YoY -     197.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 122,810 140,286 193,606 151,026 170,220 112,880 119,216 0.50%
  YoY % -12.46% -27.54% 28.19% -11.28% 50.80% -5.31% -
  Horiz. % 103.01% 117.67% 162.40% 126.68% 142.78% 94.69% 100.00%
PBT 40,494 70,824 32,628 164,202 54,338 26,572 72,330 -9.21%
  YoY % -42.82% 117.07% -80.13% 202.19% 104.49% -63.26% -
  Horiz. % 55.99% 97.92% 45.11% 227.02% 75.13% 36.74% 100.00%
Tax -7,538 -3,426 -7,552 -4,590 -3,892 1,200 -1,676 28.46%
  YoY % -120.02% 54.63% -64.53% -17.93% -424.33% 171.60% -
  Horiz. % 449.76% 204.42% 450.60% 273.87% 232.22% -71.60% 100.00%
NP 32,956 67,398 25,076 159,612 50,446 27,772 70,654 -11.93%
  YoY % -51.10% 168.77% -84.29% 216.40% 81.64% -60.69% -
  Horiz. % 46.64% 95.39% 35.49% 225.91% 71.40% 39.31% 100.00%
NP to SH 19,224 54,886 12,608 146,844 49,404 28,010 69,956 -19.36%
  YoY % -64.97% 335.33% -91.41% 197.23% 76.38% -59.96% -
  Horiz. % 27.48% 78.46% 18.02% 209.91% 70.62% 40.04% 100.00%
Tax Rate 18.62 % 4.84 % 23.15 % 2.80 % 7.16 % -4.52 % 2.32 % 41.48%
  YoY % 284.71% -79.09% 726.79% -60.89% 258.41% -294.83% -
  Horiz. % 802.59% 208.62% 997.84% 120.69% 308.62% -194.83% 100.00%
Total Cost 89,854 72,888 168,530 -8,586 119,774 85,108 48,562 10.79%
  YoY % 23.28% -56.75% 2,062.85% -107.17% 40.73% 75.26% -
  Horiz. % 185.03% 150.09% 347.04% -17.68% 246.64% 175.26% 100.00%
Net Worth 916,640 855,366 813,039 953,838 943,802 778,055 682,357 5.04%
  YoY % 7.16% 5.21% -14.76% 1.06% 21.30% 14.02% -
  Horiz. % 134.33% 125.35% 119.15% 139.79% 138.31% 114.02% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 916,640 855,366 813,039 953,838 943,802 778,055 682,357 5.04%
  YoY % 7.16% 5.21% -14.76% 1.06% 21.30% 14.02% -
  Horiz. % 134.33% 125.35% 119.15% 139.79% 138.31% 114.02% 100.00%
NOSH 591,381 594,004 589,158 588,789 582,594 576,337 573,409 0.52%
  YoY % -0.44% 0.82% 0.06% 1.06% 1.09% 0.51% -
  Horiz. % 103.13% 103.59% 102.75% 102.68% 101.60% 100.51% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 26.83 % 48.04 % 12.95 % 105.69 % 29.64 % 24.60 % 59.27 % -12.37%
  YoY % -44.15% 270.97% -87.75% 256.58% 20.49% -58.50% -
  Horiz. % 45.27% 81.05% 21.85% 178.32% 50.01% 41.50% 100.00%
ROE 2.10 % 6.42 % 1.55 % 15.40 % 5.23 % 3.60 % 10.25 % -23.21%
  YoY % -67.29% 314.19% -89.94% 194.46% 45.28% -64.88% -
  Horiz. % 20.49% 62.63% 15.12% 150.24% 51.02% 35.12% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 20.77 23.62 32.86 25.65 29.22 19.59 20.79 -0.02%
  YoY % -12.07% -28.12% 28.11% -12.22% 49.16% -5.77% -
  Horiz. % 99.90% 113.61% 158.06% 123.38% 140.55% 94.23% 100.00%
EPS 3.26 9.24 2.14 24.94 8.48 4.86 12.20 -19.74%
  YoY % -64.72% 331.78% -91.42% 194.10% 74.49% -60.16% -
  Horiz. % 26.72% 75.74% 17.54% 204.43% 69.51% 39.84% 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 1.5500 1.4400 1.3800 1.6200 1.6200 1.3500 1.1900 4.50%
  YoY % 7.64% 4.35% -14.81% 0.00% 20.00% 13.45% -
  Horiz. % 130.25% 121.01% 115.97% 136.13% 136.13% 113.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,181
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.75 19.13 26.41 20.60 23.22 15.40 16.26 0.50%
  YoY % -12.44% -27.57% 28.20% -11.28% 50.78% -5.29% -
  Horiz. % 103.01% 117.65% 162.42% 126.69% 142.80% 94.71% 100.00%
EPS 2.62 7.49 1.72 20.03 6.74 3.82 9.54 -19.37%
  YoY % -65.02% 335.47% -91.41% 197.18% 76.44% -59.96% -
  Horiz. % 27.46% 78.51% 18.03% 209.96% 70.65% 40.04% 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 1.2502 1.1666 1.1089 1.3010 1.2873 1.0612 0.9307 5.04%
  YoY % 7.17% 5.20% -14.77% 1.06% 21.31% 14.02% -
  Horiz. % 134.33% 125.35% 119.15% 139.79% 138.32% 114.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6550 0.7800 0.8050 0.9150 0.9700 0.7850 0.4800 -
P/RPS 3.15 3.30 2.45 3.57 3.32 4.01 2.31 5.30%
  YoY % -4.55% 34.69% -31.37% 7.53% -17.21% 73.59% -
  Horiz. % 136.36% 142.86% 106.06% 154.55% 143.72% 173.59% 100.00%
P/EPS 20.15 8.44 37.62 3.67 11.44 16.15 3.93 31.30%
  YoY % 138.74% -77.57% 925.07% -67.92% -29.16% 310.94% -
  Horiz. % 512.72% 214.76% 957.25% 93.38% 291.09% 410.94% 100.00%
EY 4.96 11.85 2.66 27.26 8.74 6.19 25.42 -23.83%
  YoY % -58.14% 345.49% -90.24% 211.90% 41.20% -75.65% -
  Horiz. % 19.51% 46.62% 10.46% 107.24% 34.38% 24.35% 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 0.42 0.54 0.58 0.56 0.60 0.58 0.40 0.82%
  YoY % -22.22% -6.90% 3.57% -6.67% 3.45% 45.00% -
  Horiz. % 105.00% 135.00% 145.00% 140.00% 150.00% 145.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 15/11/17 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 -
Price 0.5500 0.7800 0.7850 0.9100 0.8800 0.8550 0.5000 -
P/RPS 2.65 3.30 2.39 3.55 3.01 4.37 2.40 1.66%
  YoY % -19.70% 38.08% -32.68% 17.94% -31.12% 82.08% -
  Horiz. % 110.42% 137.50% 99.58% 147.92% 125.42% 182.08% 100.00%
P/EPS 16.92 8.44 36.68 3.65 10.38 17.59 4.10 26.64%
  YoY % 100.47% -76.99% 904.93% -64.84% -40.99% 329.02% -
  Horiz. % 412.68% 205.85% 894.63% 89.02% 253.17% 429.02% 100.00%
EY 5.91 11.85 2.73 27.41 9.64 5.68 24.40 -21.04%
  YoY % -50.13% 334.07% -90.04% 184.34% 69.72% -76.72% -
  Horiz. % 24.22% 48.57% 11.19% 112.34% 39.51% 23.28% 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 0.35 0.54 0.57 0.56 0.54 0.63 0.42 -2.99%
  YoY % -35.19% -5.26% 1.79% 3.70% -14.29% 50.00% -
  Horiz. % 83.33% 128.57% 135.71% 133.33% 128.57% 150.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
4. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
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