Highlights

[AMPROP] YoY Annualized Quarter Result on 2019-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 14-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     -135.57%    YoY -     -118.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 116,852 154,796 122,810 140,286 193,606 151,026 170,220 -6.07%
  YoY % -24.51% 26.05% -12.46% -27.54% 28.19% -11.28% -
  Horiz. % 68.65% 90.94% 72.15% 82.41% 113.74% 88.72% 100.00%
PBT 16,706 17,898 40,494 70,824 32,628 164,202 54,338 -17.83%
  YoY % -6.66% -55.80% -42.82% 117.07% -80.13% 202.19% -
  Horiz. % 30.74% 32.94% 74.52% 130.34% 60.05% 302.19% 100.00%
Tax -10,388 -8,740 -7,538 -3,426 -7,552 -4,590 -3,892 17.76%
  YoY % -18.86% -15.95% -120.02% 54.63% -64.53% -17.93% -
  Horiz. % 266.91% 224.56% 193.68% 88.03% 194.04% 117.93% 100.00%
NP 6,318 9,158 32,956 67,398 25,076 159,612 50,446 -29.24%
  YoY % -31.01% -72.21% -51.10% 168.77% -84.29% 216.40% -
  Horiz. % 12.52% 18.15% 65.33% 133.60% 49.71% 316.40% 100.00%
NP to SH 5,366 -3,502 19,224 54,886 12,608 146,844 49,404 -30.90%
  YoY % 253.23% -118.22% -64.97% 335.33% -91.41% 197.23% -
  Horiz. % 10.86% -7.09% 38.91% 111.10% 25.52% 297.23% 100.00%
Tax Rate 62.18 % 48.83 % 18.62 % 4.84 % 23.15 % 2.80 % 7.16 % 43.32%
  YoY % 27.34% 162.24% 284.71% -79.09% 726.79% -60.89% -
  Horiz. % 868.44% 681.98% 260.06% 67.60% 323.32% 39.11% 100.00%
Total Cost 110,534 145,638 89,854 72,888 168,530 -8,586 119,774 -1.33%
  YoY % -24.10% 62.08% 23.28% -56.75% 2,062.85% -107.17% -
  Horiz. % 92.29% 121.59% 75.02% 60.85% 140.71% -7.17% 100.00%
Net Worth 993,549 887,788 916,640 855,366 813,039 953,838 943,802 0.86%
  YoY % 11.91% -3.15% 7.16% 5.21% -14.76% 1.06% -
  Horiz. % 105.27% 94.07% 97.12% 90.63% 86.15% 101.06% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 993,549 887,788 916,640 855,366 813,039 953,838 943,802 0.86%
  YoY % 11.91% -3.15% 7.16% 5.21% -14.76% 1.06% -
  Horiz. % 105.27% 94.07% 97.12% 90.63% 86.15% 101.06% 100.00%
NOSH 714,784 591,859 591,381 594,004 589,158 588,789 582,594 3.46%
  YoY % 20.77% 0.08% -0.44% 0.82% 0.06% 1.06% -
  Horiz. % 122.69% 101.59% 101.51% 101.96% 101.13% 101.06% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.41 % 5.92 % 26.83 % 48.04 % 12.95 % 105.69 % 29.64 % -24.66%
  YoY % -8.61% -77.94% -44.15% 270.97% -87.75% 256.58% -
  Horiz. % 18.25% 19.97% 90.52% 162.08% 43.69% 356.58% 100.00%
ROE 0.54 % -0.39 % 2.10 % 6.42 % 1.55 % 15.40 % 5.23 % -31.48%
  YoY % 238.46% -118.57% -67.29% 314.19% -89.94% 194.46% -
  Horiz. % 10.33% -7.46% 40.15% 122.75% 29.64% 294.46% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 16.35 26.15 20.77 23.62 32.86 25.65 29.22 -9.22%
  YoY % -37.48% 25.90% -12.07% -28.12% 28.11% -12.22% -
  Horiz. % 55.95% 89.49% 71.08% 80.84% 112.46% 87.78% 100.00%
EPS 0.76 -0.60 3.26 9.24 2.14 24.94 8.48 -33.08%
  YoY % 226.67% -118.40% -64.72% 331.78% -91.42% 194.10% -
  Horiz. % 8.96% -7.08% 38.44% 108.96% 25.24% 294.10% 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 1.3900 1.5000 1.5500 1.4400 1.3800 1.6200 1.6200 -2.52%
  YoY % -7.33% -3.23% 7.64% 4.35% -14.81% 0.00% -
  Horiz. % 85.80% 92.59% 95.68% 88.89% 85.19% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,305,615
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.95 11.86 9.41 10.74 14.83 11.57 13.04 -6.07%
  YoY % -24.54% 26.04% -12.38% -27.58% 28.18% -11.27% -
  Horiz. % 68.63% 90.95% 72.16% 82.36% 113.73% 88.73% 100.00%
EPS 0.41 -0.27 1.47 4.20 0.97 11.25 3.78 -30.92%
  YoY % 251.85% -118.37% -65.00% 332.99% -91.38% 197.62% -
  Horiz. % 10.85% -7.14% 38.89% 111.11% 25.66% 297.62% 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 0.7610 0.6800 0.7021 0.6551 0.6227 0.7306 0.7229 0.86%
  YoY % 11.91% -3.15% 7.17% 5.20% -14.77% 1.07% -
  Horiz. % 105.27% 94.07% 97.12% 90.62% 86.14% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4000 0.4750 0.6550 0.7800 0.8050 0.9150 0.9700 -
P/RPS 2.45 1.82 3.15 3.30 2.45 3.57 3.32 -4.93%
  YoY % 34.62% -42.22% -4.55% 34.69% -31.37% 7.53% -
  Horiz. % 73.80% 54.82% 94.88% 99.40% 73.80% 107.53% 100.00%
P/EPS 53.28 -80.28 20.15 8.44 37.62 3.67 11.44 29.20%
  YoY % 166.37% -498.41% 138.74% -77.57% 925.07% -67.92% -
  Horiz. % 465.73% -701.75% 176.14% 73.78% 328.85% 32.08% 100.00%
EY 1.88 -1.25 4.96 11.85 2.66 27.26 8.74 -22.58%
  YoY % 250.40% -125.20% -58.14% 345.49% -90.24% 211.90% -
  Horiz. % 21.51% -14.30% 56.75% 135.58% 30.43% 311.90% 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 0.29 0.32 0.42 0.54 0.58 0.56 0.60 -11.40%
  YoY % -9.38% -23.81% -22.22% -6.90% 3.57% -6.67% -
  Horiz. % 48.33% 53.33% 70.00% 90.00% 96.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 11/11/20 14/11/19 13/11/18 15/11/17 08/11/16 04/11/15 12/11/14 -
Price 0.4250 0.4750 0.5500 0.7800 0.7850 0.9100 0.8800 -
P/RPS 2.60 1.82 2.65 3.30 2.39 3.55 3.01 -2.41%
  YoY % 42.86% -31.32% -19.70% 38.08% -32.68% 17.94% -
  Horiz. % 86.38% 60.47% 88.04% 109.63% 79.40% 117.94% 100.00%
P/EPS 56.61 -80.28 16.92 8.44 36.68 3.65 10.38 32.64%
  YoY % 170.52% -574.47% 100.47% -76.99% 904.93% -64.84% -
  Horiz. % 545.38% -773.41% 163.01% 81.31% 353.37% 35.16% 100.00%
EY 1.77 -1.25 5.91 11.85 2.73 27.41 9.64 -24.59%
  YoY % 241.60% -121.15% -50.13% 334.07% -90.04% 184.34% -
  Horiz. % 18.36% -12.97% 61.31% 122.93% 28.32% 284.34% 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 0.31 0.32 0.35 0.54 0.57 0.56 0.54 -8.83%
  YoY % -3.12% -8.57% -35.19% -5.26% 1.79% 3.70% -
  Horiz. % 57.41% 59.26% 64.81% 100.00% 105.56% 103.70% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
6. What happened to Evergrande and its impacts to the steel industry Shiba Capital
7. 【行家论股/视频】顶级手套 财测目标价下调 南洋行家论股
8. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
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
 
 

604  318  523  831 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 SERBADK 0.365+0.05 
 PASUKGB 0.075-0.015 
 YONGTAI 0.14-0.02 
 KNM 0.250.00 
 TFP 0.185-0.03 
 DNEX 0.765+0.005 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 KANGER 0.050.00 
PARTNERS & BROKERS