Highlights

[AMPROP] YoY Annualized Quarter Result on 2015-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -28.50%    YoY -     157.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 130,292 141,664 188,434 162,864 166,332 154,842 115,960 1.96%
  YoY % -8.03% -24.82% 15.70% -2.08% 7.42% 33.53% -
  Horiz. % 112.36% 122.17% 162.50% 140.45% 143.44% 133.53% 100.00%
PBT 31,226 149,818 36,338 118,182 45,410 22,597 66,298 -11.79%
  YoY % -79.16% 312.28% -69.25% 160.25% 100.96% -65.92% -
  Horiz. % 47.10% 225.98% 54.81% 178.26% 68.49% 34.08% 100.00%
Tax -8,660 -3,893 -13,765 -3,882 -4,000 26,269 720 -
  YoY % -122.43% 71.72% -254.53% 2.93% -115.23% 3,548.52% -
  Horiz. % -1,202.78% -540.74% -1,911.85% -539.26% -555.56% 3,648.52% 100.00%
NP 22,566 145,925 22,573 114,300 41,410 48,866 67,018 -16.58%
  YoY % -84.54% 546.45% -80.25% 176.02% -15.26% -27.08% -
  Horiz. % 33.67% 217.74% 33.68% 170.55% 61.79% 72.92% 100.00%
NP to SH 13,012 136,864 13,753 104,998 40,777 48,654 67,116 -23.91%
  YoY % -90.49% 895.13% -86.90% 157.49% -16.19% -27.51% -
  Horiz. % 19.39% 203.92% 20.49% 156.44% 60.76% 72.49% 100.00%
Tax Rate 27.73 % 2.60 % 37.88 % 3.29 % 8.81 % -116.25 % -1.09 % -
  YoY % 966.54% -93.14% 1,051.37% -62.66% 107.58% -10,565.14% -
  Horiz. % -2,544.04% -238.53% -3,475.23% -301.83% -808.26% 10,665.14% 100.00%
Total Cost 107,725 -4,261 165,861 48,564 124,921 105,976 48,941 14.05%
  YoY % 2,627.97% -102.57% 241.53% -61.12% 17.88% 116.54% -
  Horiz. % 220.11% -8.71% 338.90% 99.23% 255.25% 216.54% 100.00%
Net Worth 898,547 895,500 841,798 930,616 937,410 801,303 699,443 4.26%
  YoY % 0.34% 6.38% -9.54% -0.72% 16.99% 14.56% -
  Horiz. % 128.47% 128.03% 120.35% 133.05% 134.02% 114.56% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 898,547 895,500 841,798 930,616 937,410 801,303 699,443 4.26%
  YoY % 0.34% 6.38% -9.54% -0.72% 16.99% 14.56% -
  Horiz. % 128.47% 128.03% 120.35% 133.05% 134.02% 114.56% 100.00%
NOSH 591,150 593,047 592,816 588,997 585,881 576,477 573,314 0.51%
  YoY % -0.32% 0.04% 0.65% 0.53% 1.63% 0.55% -
  Horiz. % 103.11% 103.44% 103.40% 102.74% 102.19% 100.55% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.32 % 103.01 % 11.98 % 70.18 % 24.90 % 31.56 % 57.79 % -18.19%
  YoY % -83.19% 759.85% -82.93% 181.85% -21.10% -45.39% -
  Horiz. % 29.97% 178.25% 20.73% 121.44% 43.09% 54.61% 100.00%
ROE 1.45 % 15.28 % 1.63 % 11.28 % 4.35 % 6.07 % 9.60 % -27.01%
  YoY % -90.51% 837.42% -85.55% 159.31% -28.34% -36.77% -
  Horiz. % 15.10% 159.17% 16.98% 117.50% 45.31% 63.23% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.04 23.89 31.79 27.65 28.39 26.86 20.23 1.44%
  YoY % -7.74% -24.85% 14.97% -2.61% 5.70% 32.77% -
  Horiz. % 108.95% 118.09% 157.14% 136.68% 140.34% 132.77% 100.00%
EPS 2.20 23.07 2.32 17.83 6.96 8.44 11.71 -24.31%
  YoY % -90.46% 894.40% -86.99% 156.18% -17.54% -27.92% -
  Horiz. % 18.79% 197.01% 19.81% 152.26% 59.44% 72.08% 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 1.5200 1.5100 1.4200 1.5800 1.6000 1.3900 1.2200 3.73%
  YoY % 0.66% 6.34% -10.13% -1.25% 15.11% 13.93% -
  Horiz. % 124.59% 123.77% 116.39% 129.51% 131.15% 113.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.77 19.32 25.70 22.21 22.69 21.12 15.82 1.96%
  YoY % -8.02% -24.82% 15.71% -2.12% 7.43% 33.50% -
  Horiz. % 112.33% 122.12% 162.45% 140.39% 143.43% 133.50% 100.00%
EPS 1.77 18.67 1.88 14.32 5.56 6.64 9.15 -23.94%
  YoY % -90.52% 893.09% -86.87% 157.55% -16.27% -27.43% -
  Horiz. % 19.34% 204.04% 20.55% 156.50% 60.77% 72.57% 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 1.2256 1.2215 1.1482 1.2694 1.2786 1.0930 0.9540 4.26%
  YoY % 0.34% 6.38% -9.55% -0.72% 16.98% 14.57% -
  Horiz. % 128.47% 128.04% 120.36% 133.06% 134.03% 114.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5100 0.7400 0.7850 0.8950 0.7500 0.8700 0.5000 -
P/RPS 2.31 3.10 2.47 3.24 2.64 3.24 2.47 -1.11%
  YoY % -25.48% 25.51% -23.77% 22.73% -18.52% 31.17% -
  Horiz. % 93.52% 125.51% 100.00% 131.17% 106.88% 131.17% 100.00%
P/EPS 23.17 3.21 33.84 5.02 10.78 10.31 4.27 32.54%
  YoY % 621.81% -90.51% 574.10% -53.43% 4.56% 141.45% -
  Horiz. % 542.62% 75.18% 792.51% 117.56% 252.46% 241.45% 100.00%
EY 4.32 31.19 2.96 19.92 9.28 9.70 23.41 -24.54%
  YoY % -86.15% 953.72% -85.14% 114.66% -4.33% -58.56% -
  Horiz. % 18.45% 133.23% 12.64% 85.09% 39.64% 41.44% 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 0.34 0.49 0.55 0.57 0.47 0.63 0.41 -3.07%
  YoY % -30.61% -10.91% -3.51% 21.28% -25.40% 53.66% -
  Horiz. % 82.93% 119.51% 134.15% 139.02% 114.63% 153.66% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 09/02/18 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 -
Price 0.5200 0.6900 0.8450 0.8450 0.7950 0.8700 0.6050 -
P/RPS 2.36 2.89 2.66 3.06 2.80 3.24 2.99 -3.87%
  YoY % -18.34% 8.65% -13.07% 9.29% -13.58% 8.36% -
  Horiz. % 78.93% 96.66% 88.96% 102.34% 93.65% 108.36% 100.00%
P/EPS 23.62 2.99 36.42 4.74 11.42 10.31 5.17 28.80%
  YoY % 689.97% -91.79% 668.35% -58.49% 10.77% 99.42% -
  Horiz. % 456.87% 57.83% 704.45% 91.68% 220.89% 199.42% 100.00%
EY 4.23 33.45 2.75 21.10 8.75 9.70 19.35 -22.38%
  YoY % -87.35% 1,116.36% -86.97% 141.14% -9.79% -49.87% -
  Horiz. % 21.86% 172.87% 14.21% 109.04% 45.22% 50.13% 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 0.34 0.46 0.60 0.53 0.50 0.63 0.50 -6.22%
  YoY % -26.09% -23.33% 13.21% 6.00% -20.63% 26.00% -
  Horiz. % 68.00% 92.00% 120.00% 106.00% 100.00% 126.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers