Highlights

[AMPROP] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     73.70%    YoY -     -27.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 188,434 162,864 166,332 154,842 115,960 124,205 110,821 9.24%
  YoY % 15.70% -2.08% 7.42% 33.53% -6.64% 12.08% -
  Horiz. % 170.03% 146.96% 150.09% 139.72% 104.64% 112.08% 100.00%
PBT 36,338 118,182 45,410 22,597 66,298 123,542 8,088 28.43%
  YoY % -69.25% 160.25% 100.96% -65.92% -46.34% 1,427.48% -
  Horiz. % 449.29% 1,461.21% 561.46% 279.39% 819.72% 1,527.48% 100.00%
Tax -13,765 -3,882 -4,000 26,269 720 -254 -4,353 21.13%
  YoY % -254.53% 2.93% -115.23% 3,548.52% 382.72% 94.15% -
  Horiz. % 316.20% 89.19% 91.88% -603.43% -16.54% 5.85% 100.00%
NP 22,573 114,300 41,410 48,866 67,018 123,288 3,734 34.93%
  YoY % -80.25% 176.02% -15.26% -27.08% -45.64% 3,201.18% -
  Horiz. % 604.43% 3,060.51% 1,108.82% 1,308.46% 1,794.50% 3,301.18% 100.00%
NP to SH 13,753 104,998 40,777 48,654 67,116 121,625 1,821 40.02%
  YoY % -86.90% 157.49% -16.19% -27.51% -44.82% 6,577.82% -
  Horiz. % 755.12% 5,764.94% 2,238.87% 2,671.38% 3,684.99% 6,677.82% 100.00%
Tax Rate 37.88 % 3.29 % 8.81 % -116.25 % -1.09 % 0.21 % 53.82 % -5.68%
  YoY % 1,051.37% -62.66% 107.58% -10,565.14% -619.05% -99.61% -
  Horiz. % 70.38% 6.11% 16.37% -216.00% -2.03% 0.39% 100.00%
Total Cost 165,861 48,564 124,921 105,976 48,941 917 107,086 7.56%
  YoY % 241.53% -61.12% 17.88% 116.54% 5,235.18% -99.14% -
  Horiz. % 154.89% 45.35% 116.65% 98.96% 45.70% 0.86% 100.00%
Net Worth 841,798 930,616 937,410 801,303 699,443 653,201 517,941 8.42%
  YoY % -9.54% -0.72% 16.99% 14.56% 7.08% 26.11% -
  Horiz. % 162.53% 179.68% 180.99% 154.71% 135.04% 126.11% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 22,919 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 841,798 930,616 937,410 801,303 699,443 653,201 517,941 8.42%
  YoY % -9.54% -0.72% 16.99% 14.56% 7.08% 26.11% -
  Horiz. % 162.53% 179.68% 180.99% 154.71% 135.04% 126.11% 100.00%
NOSH 592,816 588,997 585,881 576,477 573,314 572,983 569,166 0.68%
  YoY % 0.65% 0.53% 1.63% 0.55% 0.06% 0.67% -
  Horiz. % 104.16% 103.48% 102.94% 101.28% 100.73% 100.67% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.98 % 70.18 % 24.90 % 31.56 % 57.79 % 99.26 % 3.37 % 23.52%
  YoY % -82.93% 181.85% -21.10% -45.39% -41.78% 2,845.40% -
  Horiz. % 355.49% 2,082.49% 738.87% 936.50% 1,714.84% 2,945.40% 100.00%
ROE 1.63 % 11.28 % 4.35 % 6.07 % 9.60 % 18.62 % 0.35 % 29.20%
  YoY % -85.55% 159.31% -28.34% -36.77% -48.44% 5,220.00% -
  Horiz. % 465.71% 3,222.86% 1,242.86% 1,734.29% 2,742.86% 5,320.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.79 27.65 28.39 26.86 20.23 21.68 19.47 8.51%
  YoY % 14.97% -2.61% 5.70% 32.77% -6.69% 11.35% -
  Horiz. % 163.28% 142.01% 145.81% 137.96% 103.90% 111.35% 100.00%
EPS 2.32 17.83 6.96 8.44 11.71 21.23 0.32 39.08%
  YoY % -86.99% 156.18% -17.54% -27.92% -44.84% 6,534.38% -
  Horiz. % 725.00% 5,571.88% 2,175.00% 2,637.50% 3,659.38% 6,634.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4200 1.5800 1.6000 1.3900 1.2200 1.1400 0.9100 7.69%
  YoY % -10.13% -1.25% 15.11% 13.93% 7.02% 25.27% -
  Horiz. % 156.04% 173.63% 175.82% 152.75% 134.07% 125.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.70 22.21 22.69 21.12 15.82 16.94 15.12 9.24%
  YoY % 15.71% -2.12% 7.43% 33.50% -6.61% 12.04% -
  Horiz. % 169.97% 146.89% 150.07% 139.68% 104.63% 112.04% 100.00%
EPS 1.88 14.32 5.56 6.64 9.15 16.59 0.25 39.93%
  YoY % -86.87% 157.55% -16.27% -27.43% -44.85% 6,536.00% -
  Horiz. % 752.00% 5,728.00% 2,224.00% 2,656.00% 3,660.00% 6,636.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.13 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1482 1.2694 1.2786 1.0930 0.9540 0.8910 0.7065 8.42%
  YoY % -9.55% -0.72% 16.98% 14.57% 7.07% 26.11% -
  Horiz. % 162.52% 179.67% 180.98% 154.71% 135.03% 126.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7850 0.8950 0.7500 0.8700 0.5000 0.4300 0.4100 -
P/RPS 2.47 3.24 2.64 3.24 2.47 1.98 2.11 2.66%
  YoY % -23.77% 22.73% -18.52% 31.17% 24.75% -6.16% -
  Horiz. % 117.06% 153.55% 125.12% 153.55% 117.06% 93.84% 100.00%
P/EPS 33.84 5.02 10.78 10.31 4.27 2.03 128.13 -19.88%
  YoY % 574.10% -53.43% 4.56% 141.45% 110.34% -98.42% -
  Horiz. % 26.41% 3.92% 8.41% 8.05% 3.33% 1.58% 100.00%
EY 2.96 19.92 9.28 9.70 23.41 49.36 0.78 24.87%
  YoY % -85.14% 114.66% -4.33% -58.56% -52.57% 6,228.21% -
  Horiz. % 379.49% 2,553.85% 1,189.74% 1,243.59% 3,001.28% 6,328.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 9.30 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.55 0.57 0.47 0.63 0.41 0.38 0.45 3.40%
  YoY % -3.51% 21.28% -25.40% 53.66% 7.89% -15.56% -
  Horiz. % 122.22% 126.67% 104.44% 140.00% 91.11% 84.44% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 22/02/11 -
Price 0.8450 0.8450 0.7950 0.8700 0.6050 0.4800 0.4100 -
P/RPS 2.66 3.06 2.80 3.24 2.99 2.21 2.11 3.93%
  YoY % -13.07% 9.29% -13.58% 8.36% 35.29% 4.74% -
  Horiz. % 126.07% 145.02% 132.70% 153.55% 141.71% 104.74% 100.00%
P/EPS 36.42 4.74 11.42 10.31 5.17 2.26 128.13 -18.90%
  YoY % 668.35% -58.49% 10.77% 99.42% 128.76% -98.24% -
  Horiz. % 28.42% 3.70% 8.91% 8.05% 4.03% 1.76% 100.00%
EY 2.75 21.10 8.75 9.70 19.35 44.22 0.78 23.35%
  YoY % -86.97% 141.14% -9.79% -49.87% -56.24% 5,569.23% -
  Horiz. % 352.56% 2,705.13% 1,121.79% 1,243.59% 2,480.77% 5,669.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.60 0.53 0.50 0.63 0.50 0.42 0.45 4.91%
  YoY % 13.21% 6.00% -20.63% 26.00% 19.05% -6.67% -
  Horiz. % 133.33% 117.78% 111.11% 140.00% 111.11% 93.33% 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
 
 

475  416  503  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.48+0.29 
 AIRASIA 0.85+0.025 
 K1 0.485+0.04 
 HLT 0.835+0.14 
 BCMALL 0.285+0.025 
 HLT-WA 0.55+0.11 

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