Highlights

[AMPROP] YoY Annualized Quarter Result on 2018-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -32.31%    YoY -     -90.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 190,602 130,292 141,664 188,434 162,864 166,332 154,842 3.52%
  YoY % 46.29% -8.03% -24.82% 15.70% -2.08% 7.42% -
  Horiz. % 123.09% 84.14% 91.49% 121.69% 105.18% 107.42% 100.00%
PBT 32,150 31,226 149,818 36,338 118,182 45,410 22,597 6.05%
  YoY % 2.96% -79.16% 312.28% -69.25% 160.25% 100.96% -
  Horiz. % 142.28% 138.19% 662.99% 160.81% 522.99% 200.96% 100.00%
Tax -14,709 -8,660 -3,893 -13,765 -3,882 -4,000 26,269 -
  YoY % -69.85% -122.43% 71.72% -254.53% 2.93% -115.23% -
  Horiz. % -55.99% -32.97% -14.82% -52.40% -14.78% -15.23% 100.00%
NP 17,441 22,566 145,925 22,573 114,300 41,410 48,866 -15.77%
  YoY % -22.71% -84.54% 546.45% -80.25% 176.02% -15.26% -
  Horiz. % 35.69% 46.18% 298.62% 46.19% 233.90% 84.74% 100.00%
NP to SH 8,962 13,012 136,864 13,753 104,998 40,777 48,654 -24.56%
  YoY % -31.12% -90.49% 895.13% -86.90% 157.49% -16.19% -
  Horiz. % 18.42% 26.74% 281.30% 28.27% 215.80% 83.81% 100.00%
Tax Rate 45.75 % 27.73 % 2.60 % 37.88 % 3.29 % 8.81 % -116.25 % -
  YoY % 64.98% 966.54% -93.14% 1,051.37% -62.66% 107.58% -
  Horiz. % -39.35% -23.85% -2.24% -32.58% -2.83% -7.58% 100.00%
Total Cost 173,161 107,725 -4,261 165,861 48,564 124,921 105,976 8.52%
  YoY % 60.74% 2,627.97% -102.57% 241.53% -61.12% 17.88% -
  Horiz. % 163.40% 101.65% -4.02% 156.51% 45.83% 117.88% 100.00%
Net Worth 1,036,081 898,547 895,500 841,798 930,616 937,410 801,303 4.37%
  YoY % 15.31% 0.34% 6.38% -9.54% -0.72% 16.99% -
  Horiz. % 129.30% 112.14% 111.76% 105.05% 116.14% 116.99% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,036,081 898,547 895,500 841,798 930,616 937,410 801,303 4.37%
  YoY % 15.31% 0.34% 6.38% -9.54% -0.72% 16.99% -
  Horiz. % 129.30% 112.14% 111.76% 105.05% 116.14% 116.99% 100.00%
NOSH 714,539 591,150 593,047 592,816 588,997 585,881 576,477 3.64%
  YoY % 20.87% -0.32% 0.04% 0.65% 0.53% 1.63% -
  Horiz. % 123.95% 102.55% 102.87% 102.83% 102.17% 101.63% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.15 % 17.32 % 103.01 % 11.98 % 70.18 % 24.90 % 31.56 % -18.64%
  YoY % -47.17% -83.19% 759.85% -82.93% 181.85% -21.10% -
  Horiz. % 28.99% 54.88% 326.39% 37.96% 222.37% 78.90% 100.00%
ROE 0.87 % 1.45 % 15.28 % 1.63 % 11.28 % 4.35 % 6.07 % -27.65%
  YoY % -40.00% -90.51% 837.42% -85.55% 159.31% -28.34% -
  Horiz. % 14.33% 23.89% 251.73% 26.85% 185.83% 71.66% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 26.67 22.04 23.89 31.79 27.65 28.39 26.86 -0.12%
  YoY % 21.01% -7.74% -24.85% 14.97% -2.61% 5.70% -
  Horiz. % 99.29% 82.06% 88.94% 118.35% 102.94% 105.70% 100.00%
EPS 1.41 2.20 23.07 2.32 17.83 6.96 8.44 -25.78%
  YoY % -35.91% -90.46% 894.40% -86.99% 156.18% -17.54% -
  Horiz. % 16.71% 26.07% 273.34% 27.49% 211.26% 82.46% 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 1.4500 1.5200 1.5100 1.4200 1.5800 1.6000 1.3900 0.71%
  YoY % -4.61% 0.66% 6.34% -10.13% -1.25% 15.11% -
  Horiz. % 104.32% 109.35% 108.63% 102.16% 113.67% 115.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 26.00 17.77 19.32 25.70 22.21 22.69 21.12 3.52%
  YoY % 46.31% -8.02% -24.82% 15.71% -2.12% 7.43% -
  Horiz. % 123.11% 84.14% 91.48% 121.69% 105.16% 107.43% 100.00%
EPS 1.22 1.77 18.67 1.88 14.32 5.56 6.64 -24.59%
  YoY % -31.07% -90.52% 893.09% -86.87% 157.55% -16.27% -
  Horiz. % 18.37% 26.66% 281.17% 28.31% 215.66% 83.73% 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 1.4132 1.2256 1.2215 1.1482 1.2694 1.2786 1.0930 4.37%
  YoY % 15.31% 0.34% 6.38% -9.55% -0.72% 16.98% -
  Horiz. % 129.30% 112.13% 111.76% 105.05% 116.14% 116.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.5100 0.7400 0.7850 0.8950 0.7500 0.8700 -
P/RPS 1.80 2.31 3.10 2.47 3.24 2.64 3.24 -9.33%
  YoY % -22.08% -25.48% 25.51% -23.77% 22.73% -18.52% -
  Horiz. % 55.56% 71.30% 95.68% 76.23% 100.00% 81.48% 100.00%
P/EPS 38.27 23.17 3.21 33.84 5.02 10.78 10.31 24.42%
  YoY % 65.17% 621.81% -90.51% 574.10% -53.43% 4.56% -
  Horiz. % 371.19% 224.73% 31.13% 328.23% 48.69% 104.56% 100.00%
EY 2.61 4.32 31.19 2.96 19.92 9.28 9.70 -19.64%
  YoY % -39.58% -86.15% 953.72% -85.14% 114.66% -4.33% -
  Horiz. % 26.91% 44.54% 321.55% 30.52% 205.36% 95.67% 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 0.33 0.34 0.49 0.55 0.57 0.47 0.63 -10.21%
  YoY % -2.94% -30.61% -10.91% -3.51% 21.28% -25.40% -
  Horiz. % 52.38% 53.97% 77.78% 87.30% 90.48% 74.60% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 19/02/20 27/02/19 09/02/18 17/02/17 04/02/16 05/02/15 19/02/14 -
Price 0.4700 0.5200 0.6900 0.8450 0.8450 0.7950 0.8700 -
P/RPS 1.76 2.36 2.89 2.66 3.06 2.80 3.24 -9.67%
  YoY % -25.42% -18.34% 8.65% -13.07% 9.29% -13.58% -
  Horiz. % 54.32% 72.84% 89.20% 82.10% 94.44% 86.42% 100.00%
P/EPS 37.47 23.62 2.99 36.42 4.74 11.42 10.31 23.98%
  YoY % 58.64% 689.97% -91.79% 668.35% -58.49% 10.77% -
  Horiz. % 363.43% 229.10% 29.00% 353.25% 45.97% 110.77% 100.00%
EY 2.67 4.23 33.45 2.75 21.10 8.75 9.70 -19.34%
  YoY % -36.88% -87.35% 1,116.36% -86.97% 141.14% -9.79% -
  Horiz. % 27.53% 43.61% 344.85% 28.35% 217.53% 90.21% 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 0.32 0.34 0.46 0.60 0.53 0.50 0.63 -10.67%
  YoY % -5.88% -26.09% -23.33% 13.21% 6.00% -20.63% -
  Horiz. % 50.79% 53.97% 73.02% 95.24% 84.13% 79.37% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS