Highlights

[AMPROP] YoY Annualized Quarter Result on 2010-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -74.25%    YoY -     -94.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 154,842 115,960 124,205 110,821 254,002 143,734 265,053 -8.56%
  YoY % 33.53% -6.64% 12.08% -56.37% 76.72% -45.77% -
  Horiz. % 58.42% 43.75% 46.86% 41.81% 95.83% 54.23% 100.00%
PBT 22,597 66,298 123,542 8,088 38,304 25,804 -3,085 -
  YoY % -65.92% -46.34% 1,427.48% -78.88% 48.44% 936.34% -
  Horiz. % -732.41% -2,148.83% -4,004.19% -262.14% -1,241.49% -836.34% 100.00%
Tax 26,269 720 -254 -4,353 -3,101 1,626 -12,037 -
  YoY % 3,548.52% 382.72% 94.15% -40.37% -290.66% 113.51% -
  Horiz. % -218.23% -5.98% 2.12% 36.17% 25.76% -13.51% 100.00%
NP 48,866 67,018 123,288 3,734 35,202 27,430 -15,122 -
  YoY % -27.08% -45.64% 3,201.18% -89.39% 28.33% 281.39% -
  Horiz. % -323.14% -443.17% -815.25% -24.70% -232.78% -181.39% 100.00%
NP to SH 48,654 67,116 121,625 1,821 32,945 26,222 -10,169 -
  YoY % -27.51% -44.82% 6,577.82% -94.47% 25.64% 357.86% -
  Horiz. % -478.45% -659.98% -1,196.00% -17.91% -323.97% -257.86% 100.00%
Tax Rate -116.25 % -1.09 % 0.21 % 53.82 % 8.10 % -6.30 % - % -
  YoY % -10,565.14% -619.05% -99.61% 564.44% 228.57% 0.00% -
  Horiz. % 1,845.24% 17.30% -3.33% -854.29% -128.57% 100.00% -
Total Cost 105,976 48,941 917 107,086 218,800 116,304 280,175 -14.95%
  YoY % 116.54% 5,235.18% -99.14% -51.06% 88.13% -58.49% -
  Horiz. % 37.82% 17.47% 0.33% 38.22% 78.09% 41.51% 100.00%
Net Worth 801,303 699,443 653,201 517,941 685,524 0 349,187 14.83%
  YoY % 14.56% 7.08% 26.11% -24.45% 0.00% 0.00% -
  Horiz. % 229.48% 200.31% 187.06% 148.33% 196.32% 0.00% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 22,919 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 18.84 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 801,303 699,443 653,201 517,941 685,524 0 349,187 14.83%
  YoY % 14.56% 7.08% 26.11% -24.45% 0.00% 0.00% -
  Horiz. % 229.48% 200.31% 187.06% 148.33% 196.32% 0.00% 100.00%
NOSH 576,477 573,314 572,983 569,166 753,323 954,757 918,915 -7.47%
  YoY % 0.55% 0.06% 0.67% -24.45% -21.10% 3.90% -
  Horiz. % 62.73% 62.39% 62.35% 61.94% 81.98% 103.90% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 31.56 % 57.79 % 99.26 % 3.37 % 13.86 % 19.08 % -5.71 % -
  YoY % -45.39% -41.78% 2,845.40% -75.69% -27.36% 434.15% -
  Horiz. % -552.71% -1,012.08% -1,738.35% -59.02% -242.73% -334.15% 100.00%
ROE 6.07 % 9.60 % 18.62 % 0.35 % 4.81 % - % -2.91 % -
  YoY % -36.77% -48.44% 5,220.00% -92.72% 0.00% 0.00% -
  Horiz. % -208.59% -329.90% -639.86% -12.03% -165.29% 0.00% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 26.86 20.23 21.68 19.47 33.72 15.05 28.84 -1.18%
  YoY % 32.77% -6.69% 11.35% -42.26% 124.05% -47.82% -
  Horiz. % 93.13% 70.15% 75.17% 67.51% 116.92% 52.18% 100.00%
EPS 8.44 11.71 21.23 0.32 4.37 2.76 1.11 40.19%
  YoY % -27.92% -44.84% 6,534.38% -92.68% 58.33% 148.65% -
  Horiz. % 760.36% 1,054.95% 1,912.61% 28.83% 393.69% 248.65% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3900 1.2200 1.1400 0.9100 0.9100 0.0000 0.3800 24.10%
  YoY % 13.93% 7.02% 25.27% 0.00% 0.00% 0.00% -
  Horiz. % 365.79% 321.05% 300.00% 239.47% 239.47% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.12 15.82 16.94 15.12 34.65 19.61 36.15 -8.56%
  YoY % 33.50% -6.61% 12.04% -56.36% 76.70% -45.75% -
  Horiz. % 58.42% 43.76% 46.86% 41.83% 95.85% 54.25% 100.00%
EPS 6.64 9.15 16.59 0.25 4.49 3.58 -1.39 -
  YoY % -27.43% -44.85% 6,536.00% -94.43% 25.42% 357.55% -
  Horiz. % -477.70% -658.27% -1,193.53% -17.99% -323.02% -257.55% 100.00%
DPS 0.00 0.00 3.13 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.0930 0.9540 0.8910 0.7065 0.9351 0.0000 0.4763 14.83%
  YoY % 14.57% 7.07% 26.11% -24.45% 0.00% 0.00% -
  Horiz. % 229.48% 200.29% 187.07% 148.33% 196.33% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8700 0.5000 0.4300 0.4100 0.4400 0.3100 1.0300 -
P/RPS 3.24 2.47 1.98 2.11 1.30 2.06 3.57 -1.60%
  YoY % 31.17% 24.75% -6.16% 62.31% -36.89% -42.30% -
  Horiz. % 90.76% 69.19% 55.46% 59.10% 36.41% 57.70% 100.00%
P/EPS 10.31 4.27 2.03 128.13 10.06 11.29 -93.07 -
  YoY % 141.45% 110.34% -98.42% 1,173.66% -10.89% 112.13% -
  Horiz. % -11.08% -4.59% -2.18% -137.67% -10.81% -12.13% 100.00%
EY 9.70 23.41 49.36 0.78 9.94 8.86 -1.07 -
  YoY % -58.56% -52.57% 6,228.21% -92.15% 12.19% 928.04% -
  Horiz. % -906.54% -2,187.85% -4,613.08% -72.90% -928.97% -828.04% 100.00%
DY 0.00 0.00 9.30 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.63 0.41 0.38 0.45 0.48 0.00 2.71 -21.57%
  YoY % 53.66% 7.89% -15.56% -6.25% 0.00% 0.00% -
  Horiz. % 23.25% 15.13% 14.02% 16.61% 17.71% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 06/02/13 21/02/12 22/02/11 09/02/10 13/02/09 19/02/08 -
Price 0.8700 0.6050 0.4800 0.4100 0.4000 0.3100 0.8400 -
P/RPS 3.24 2.99 2.21 2.11 1.19 2.06 2.91 1.80%
  YoY % 8.36% 35.29% 4.74% 77.31% -42.23% -29.21% -
  Horiz. % 111.34% 102.75% 75.95% 72.51% 40.89% 70.79% 100.00%
P/EPS 10.31 5.17 2.26 128.13 9.15 11.29 -75.90 -
  YoY % 99.42% 128.76% -98.24% 1,300.33% -18.95% 114.87% -
  Horiz. % -13.58% -6.81% -2.98% -168.81% -12.06% -14.87% 100.00%
EY 9.70 19.35 44.22 0.78 10.93 8.86 -1.32 -
  YoY % -49.87% -56.24% 5,569.23% -92.86% 23.36% 771.21% -
  Horiz. % -734.85% -1,465.91% -3,350.00% -59.09% -828.03% -671.21% 100.00%
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.63 0.50 0.42 0.45 0.44 0.00 2.21 -18.86%
  YoY % 26.00% 19.05% -6.67% 2.27% 0.00% 0.00% -
  Horiz. % 28.51% 22.62% 19.00% 20.36% 19.91% 0.00% 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
 
 

133  419  423  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.430.00 
 SAPNRG 0.095+0.005 
 ARMADA 0.155-0.01 
 VELESTO 0.155-0.01 
 ALAM 0.07-0.005 
 KNM 0.140.00 
 PERDANA 0.16-0.015 
 SERBADK-WA 0.23-0.02 
 DAYANG 1.32-0.03 
 AIRASIA 0.825+0.02 

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

TOP ARTICLES

1. AS EXPECTED, THIS STOCK HAS SKYROCKETED IN 2 DAYS NOW AFTER MY CALL! Fat profit stock
2. I WILL HAVE THE LAST LAUGH TODAY AS THIS STOCK COULD LIMIT UP! Fat profit stock
3. RECESSION COMING: TOP 10 REASON TO BUY NFCP FIBERISATION SHARES, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang's CPOC Contract Seen Providing Greater Earnings Visibility - Koon Yew Yin Koon Yew Yin's Blog
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. Technical Buy: HIBISCS (5199) PublicInvest Research
7. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
8. VSTEC (5162) Reposting ECS ICT - Part of the ECommerce Future in Malaysia (For Companies. For Households. For Teens & Children)Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers