Highlights

[AMPROP] YoY Annualized Quarter Result on 2011-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -15.44%    YoY -     6,577.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 166,332 154,842 115,960 124,205 110,821 254,002 143,734 2.46%
  YoY % 7.42% 33.53% -6.64% 12.08% -56.37% 76.72% -
  Horiz. % 115.72% 107.73% 80.68% 86.41% 77.10% 176.72% 100.00%
PBT 45,410 22,597 66,298 123,542 8,088 38,304 25,804 9.87%
  YoY % 100.96% -65.92% -46.34% 1,427.48% -78.88% 48.44% -
  Horiz. % 175.98% 87.57% 256.93% 478.77% 31.34% 148.44% 100.00%
Tax -4,000 26,269 720 -254 -4,353 -3,101 1,626 -
  YoY % -115.23% 3,548.52% 382.72% 94.15% -40.37% -290.66% -
  Horiz. % -245.90% 1,614.92% 44.26% -15.66% -267.62% -190.66% 100.00%
NP 41,410 48,866 67,018 123,288 3,734 35,202 27,430 7.10%
  YoY % -15.26% -27.08% -45.64% 3,201.18% -89.39% 28.33% -
  Horiz. % 150.96% 178.15% 244.32% 449.45% 13.61% 128.33% 100.00%
NP to SH 40,777 48,654 67,116 121,625 1,821 32,945 26,222 7.63%
  YoY % -16.19% -27.51% -44.82% 6,577.82% -94.47% 25.64% -
  Horiz. % 155.50% 185.54% 255.95% 463.82% 6.95% 125.64% 100.00%
Tax Rate 8.81 % -116.25 % -1.09 % 0.21 % 53.82 % 8.10 % -6.30 % -
  YoY % 107.58% -10,565.14% -619.05% -99.61% 564.44% 228.57% -
  Horiz. % -139.84% 1,845.24% 17.30% -3.33% -854.29% -128.57% 100.00%
Total Cost 124,921 105,976 48,941 917 107,086 218,800 116,304 1.20%
  YoY % 17.88% 116.54% 5,235.18% -99.14% -51.06% 88.13% -
  Horiz. % 107.41% 91.12% 42.08% 0.79% 92.07% 188.13% 100.00%
Net Worth 937,410 801,303 699,443 653,201 517,941 685,524 0 -
  YoY % 16.99% 14.56% 7.08% 26.11% -24.45% 0.00% -
  Horiz. % 136.74% 116.89% 102.03% 95.28% 75.55% 100.00% -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 22,919 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 937,410 801,303 699,443 653,201 517,941 685,524 0 -
  YoY % 16.99% 14.56% 7.08% 26.11% -24.45% 0.00% -
  Horiz. % 136.74% 116.89% 102.03% 95.28% 75.55% 100.00% -
NOSH 585,881 576,477 573,314 572,983 569,166 753,323 954,757 -7.81%
  YoY % 1.63% 0.55% 0.06% 0.67% -24.45% -21.10% -
  Horiz. % 61.36% 60.38% 60.05% 60.01% 59.61% 78.90% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.90 % 31.56 % 57.79 % 99.26 % 3.37 % 13.86 % 19.08 % 4.53%
  YoY % -21.10% -45.39% -41.78% 2,845.40% -75.69% -27.36% -
  Horiz. % 130.50% 165.41% 302.88% 520.23% 17.66% 72.64% 100.00%
ROE 4.35 % 6.07 % 9.60 % 18.62 % 0.35 % 4.81 % - % -
  YoY % -28.34% -36.77% -48.44% 5,220.00% -92.72% 0.00% -
  Horiz. % 90.44% 126.20% 199.58% 387.11% 7.28% 100.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.39 26.86 20.23 21.68 19.47 33.72 15.05 11.15%
  YoY % 5.70% 32.77% -6.69% 11.35% -42.26% 124.05% -
  Horiz. % 188.64% 178.47% 134.42% 144.05% 129.37% 224.05% 100.00%
EPS 6.96 8.44 11.71 21.23 0.32 4.37 2.76 16.66%
  YoY % -17.54% -27.92% -44.84% 6,534.38% -92.68% 58.33% -
  Horiz. % 252.17% 305.80% 424.28% 769.20% 11.59% 158.33% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6000 1.3900 1.2200 1.1400 0.9100 0.9100 0.0000 -
  YoY % 15.11% 13.93% 7.02% 25.27% 0.00% 0.00% -
  Horiz. % 175.82% 152.75% 134.07% 125.27% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 22.69 21.12 15.82 16.94 15.12 34.65 19.61 2.46%
  YoY % 7.43% 33.50% -6.61% 12.04% -56.36% 76.70% -
  Horiz. % 115.71% 107.70% 80.67% 86.38% 77.10% 176.70% 100.00%
EPS 5.56 6.64 9.15 16.59 0.25 4.49 3.58 7.61%
  YoY % -16.27% -27.43% -44.85% 6,536.00% -94.43% 25.42% -
  Horiz. % 155.31% 185.47% 255.59% 463.41% 6.98% 125.42% 100.00%
DPS 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2786 1.0930 0.9540 0.8910 0.7065 0.9351 0.0000 -
  YoY % 16.98% 14.57% 7.07% 26.11% -24.45% 0.00% -
  Horiz. % 136.73% 116.89% 102.02% 95.28% 75.55% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.7500 0.8700 0.5000 0.4300 0.4100 0.4400 0.3100 -
P/RPS 2.64 3.24 2.47 1.98 2.11 1.30 2.06 4.22%
  YoY % -18.52% 31.17% 24.75% -6.16% 62.31% -36.89% -
  Horiz. % 128.16% 157.28% 119.90% 96.12% 102.43% 63.11% 100.00%
P/EPS 10.78 10.31 4.27 2.03 128.13 10.06 11.29 -0.77%
  YoY % 4.56% 141.45% 110.34% -98.42% 1,173.66% -10.89% -
  Horiz. % 95.48% 91.32% 37.82% 17.98% 1,134.90% 89.11% 100.00%
EY 9.28 9.70 23.41 49.36 0.78 9.94 8.86 0.77%
  YoY % -4.33% -58.56% -52.57% 6,228.21% -92.15% 12.19% -
  Horiz. % 104.74% 109.48% 264.22% 557.11% 8.80% 112.19% 100.00%
DY 0.00 0.00 0.00 9.30 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.47 0.63 0.41 0.38 0.45 0.48 0.00 -
  YoY % -25.40% 53.66% 7.89% -15.56% -6.25% 0.00% -
  Horiz. % 97.92% 131.25% 85.42% 79.17% 93.75% 100.00% -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 05/02/15 19/02/14 06/02/13 21/02/12 22/02/11 09/02/10 13/02/09 -
Price 0.7950 0.8700 0.6050 0.4800 0.4100 0.4000 0.3100 -
P/RPS 2.80 3.24 2.99 2.21 2.11 1.19 2.06 5.25%
  YoY % -13.58% 8.36% 35.29% 4.74% 77.31% -42.23% -
  Horiz. % 135.92% 157.28% 145.15% 107.28% 102.43% 57.77% 100.00%
P/EPS 11.42 10.31 5.17 2.26 128.13 9.15 11.29 0.19%
  YoY % 10.77% 99.42% 128.76% -98.24% 1,300.33% -18.95% -
  Horiz. % 101.15% 91.32% 45.79% 20.02% 1,134.90% 81.05% 100.00%
EY 8.75 9.70 19.35 44.22 0.78 10.93 8.86 -0.21%
  YoY % -9.79% -49.87% -56.24% 5,569.23% -92.86% 23.36% -
  Horiz. % 98.76% 109.48% 218.40% 499.10% 8.80% 123.36% 100.00%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.50 0.63 0.50 0.42 0.45 0.44 0.00 -
  YoY % -20.63% 26.00% 19.05% -6.67% 2.27% 0.00% -
  Horiz. % 113.64% 143.18% 113.64% 95.45% 102.27% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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