Highlights

[AMPROP] YoY Annualized Quarter Result on 2018-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 13-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     22.01%    YoY -     -64.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 154,796 122,810 140,286 193,606 151,026 170,220 112,880 5.40%
  YoY % 26.05% -12.46% -27.54% 28.19% -11.28% 50.80% -
  Horiz. % 137.13% 108.80% 124.28% 171.51% 133.79% 150.80% 100.00%
PBT 17,898 40,494 70,824 32,628 164,202 54,338 26,572 -6.37%
  YoY % -55.80% -42.82% 117.07% -80.13% 202.19% 104.49% -
  Horiz. % 67.36% 152.39% 266.54% 122.79% 617.95% 204.49% 100.00%
Tax -8,740 -7,538 -3,426 -7,552 -4,590 -3,892 1,200 -
  YoY % -15.95% -120.02% 54.63% -64.53% -17.93% -424.33% -
  Horiz. % -728.33% -628.17% -285.50% -629.33% -382.50% -324.33% 100.00%
NP 9,158 32,956 67,398 25,076 159,612 50,446 27,772 -16.87%
  YoY % -72.21% -51.10% 168.77% -84.29% 216.40% 81.64% -
  Horiz. % 32.98% 118.67% 242.68% 90.29% 574.72% 181.64% 100.00%
NP to SH -3,502 19,224 54,886 12,608 146,844 49,404 28,010 -
  YoY % -118.22% -64.97% 335.33% -91.41% 197.23% 76.38% -
  Horiz. % -12.50% 68.63% 195.95% 45.01% 524.26% 176.38% 100.00%
Tax Rate 48.83 % 18.62 % 4.84 % 23.15 % 2.80 % 7.16 % -4.52 % -
  YoY % 162.24% 284.71% -79.09% 726.79% -60.89% 258.41% -
  Horiz. % -1,080.31% -411.95% -107.08% -512.17% -61.95% -158.41% 100.00%
Total Cost 145,638 89,854 72,888 168,530 -8,586 119,774 85,108 9.36%
  YoY % 62.08% 23.28% -56.75% 2,062.85% -107.17% 40.73% -
  Horiz. % 171.12% 105.58% 85.64% 198.02% -10.09% 140.73% 100.00%
Net Worth 887,788 916,640 855,366 813,039 953,838 943,802 778,055 2.22%
  YoY % -3.15% 7.16% 5.21% -14.76% 1.06% 21.30% -
  Horiz. % 114.10% 117.81% 109.94% 104.50% 122.59% 121.30% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 887,788 916,640 855,366 813,039 953,838 943,802 778,055 2.22%
  YoY % -3.15% 7.16% 5.21% -14.76% 1.06% 21.30% -
  Horiz. % 114.10% 117.81% 109.94% 104.50% 122.59% 121.30% 100.00%
NOSH 591,859 591,381 594,004 589,158 588,789 582,594 576,337 0.44%
  YoY % 0.08% -0.44% 0.82% 0.06% 1.06% 1.09% -
  Horiz. % 102.69% 102.61% 103.07% 102.22% 102.16% 101.09% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.92 % 26.83 % 48.04 % 12.95 % 105.69 % 29.64 % 24.60 % -21.12%
  YoY % -77.94% -44.15% 270.97% -87.75% 256.58% 20.49% -
  Horiz. % 24.07% 109.07% 195.28% 52.64% 429.63% 120.49% 100.00%
ROE -0.39 % 2.10 % 6.42 % 1.55 % 15.40 % 5.23 % 3.60 % -
  YoY % -118.57% -67.29% 314.19% -89.94% 194.46% 45.28% -
  Horiz. % -10.83% 58.33% 178.33% 43.06% 427.78% 145.28% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 26.15 20.77 23.62 32.86 25.65 29.22 19.59 4.93%
  YoY % 25.90% -12.07% -28.12% 28.11% -12.22% 49.16% -
  Horiz. % 133.49% 106.02% 120.57% 167.74% 130.93% 149.16% 100.00%
EPS -0.60 3.26 9.24 2.14 24.94 8.48 4.86 -
  YoY % -118.40% -64.72% 331.78% -91.42% 194.10% 74.49% -
  Horiz. % -12.35% 67.08% 190.12% 44.03% 513.17% 174.49% 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 1.5000 1.5500 1.4400 1.3800 1.6200 1.6200 1.3500 1.77%
  YoY % -3.23% 7.64% 4.35% -14.81% 0.00% 20.00% -
  Horiz. % 111.11% 114.81% 106.67% 102.22% 120.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.11 16.75 19.14 26.41 20.60 23.22 15.40 5.39%
  YoY % 26.03% -12.49% -27.53% 28.20% -11.28% 50.78% -
  Horiz. % 137.08% 108.77% 124.29% 171.49% 133.77% 150.78% 100.00%
EPS -0.48 2.62 7.49 1.72 20.03 6.74 3.82 -
  YoY % -118.32% -65.02% 335.47% -91.41% 197.18% 76.44% -
  Horiz. % -12.57% 68.59% 196.07% 45.03% 524.35% 176.44% 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 1.2110 1.2503 1.1667 1.1090 1.3010 1.2874 1.0613 2.22%
  YoY % -3.14% 7.17% 5.20% -14.76% 1.06% 21.30% -
  Horiz. % 114.11% 117.81% 109.93% 104.49% 122.59% 121.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4750 0.6550 0.7800 0.8050 0.9150 0.9700 0.7850 -
P/RPS 1.82 3.15 3.30 2.45 3.57 3.32 4.01 -12.33%
  YoY % -42.22% -4.55% 34.69% -31.37% 7.53% -17.21% -
  Horiz. % 45.39% 78.55% 82.29% 61.10% 89.03% 82.79% 100.00%
P/EPS -80.28 20.15 8.44 37.62 3.67 11.44 16.15 -
  YoY % -498.41% 138.74% -77.57% 925.07% -67.92% -29.16% -
  Horiz. % -497.09% 124.77% 52.26% 232.94% 22.72% 70.84% 100.00%
EY -1.25 4.96 11.85 2.66 27.26 8.74 6.19 -
  YoY % -125.20% -58.14% 345.49% -90.24% 211.90% 41.20% -
  Horiz. % -20.19% 80.13% 191.44% 42.97% 440.39% 141.20% 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 0.32 0.42 0.54 0.58 0.56 0.60 0.58 -9.43%
  YoY % -23.81% -22.22% -6.90% 3.57% -6.67% 3.45% -
  Horiz. % 55.17% 72.41% 93.10% 100.00% 96.55% 103.45% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 14/11/19 13/11/18 15/11/17 08/11/16 04/11/15 12/11/14 14/11/13 -
Price 0.4750 0.5500 0.7800 0.7850 0.9100 0.8800 0.8550 -
P/RPS 1.82 2.65 3.30 2.39 3.55 3.01 4.37 -13.58%
  YoY % -31.32% -19.70% 38.08% -32.68% 17.94% -31.12% -
  Horiz. % 41.65% 60.64% 75.51% 54.69% 81.24% 68.88% 100.00%
P/EPS -80.28 16.92 8.44 36.68 3.65 10.38 17.59 -
  YoY % -574.47% 100.47% -76.99% 904.93% -64.84% -40.99% -
  Horiz. % -456.40% 96.19% 47.98% 208.53% 20.75% 59.01% 100.00%
EY -1.25 5.91 11.85 2.73 27.41 9.64 5.68 -
  YoY % -121.15% -50.13% 334.07% -90.04% 184.34% 69.72% -
  Horiz. % -22.01% 104.05% 208.63% 48.06% 482.57% 169.72% 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 0.32 0.35 0.54 0.57 0.56 0.54 0.63 -10.67%
  YoY % -8.57% -35.19% -5.26% 1.79% 3.70% -14.29% -
  Horiz. % 50.79% 55.56% 85.71% 90.48% 88.89% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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