Highlights

[AMPROP] YoY Annualized Quarter Result on 2020-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 11-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Sep-2020  [#2]
Profit Trend QoQ -     254.73%    YoY -     253.23%
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. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS