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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 135,369 190,602 130,292 141,664 188,434 162,864 166,332 -3.37%
  YoY % -28.98% 46.29% -8.03% -24.82% 15.70% -2.08% -
  Horiz. % 81.39% 114.59% 78.33% 85.17% 113.29% 97.92% 100.00%
PBT 14,397 32,150 31,226 149,818 36,338 118,182 45,410 -17.41%
  YoY % -55.22% 2.96% -79.16% 312.28% -69.25% 160.25% -
  Horiz. % 31.70% 70.80% 68.77% 329.92% 80.02% 260.25% 100.00%
Tax -9,620 -14,709 -8,660 -3,893 -13,765 -3,882 -4,000 15.73%
  YoY % 34.60% -69.85% -122.43% 71.72% -254.53% 2.93% -
  Horiz. % 240.50% 367.73% 216.50% 97.33% 344.13% 97.07% 100.00%
NP 4,777 17,441 22,566 145,925 22,573 114,300 41,410 -30.21%
  YoY % -72.61% -22.71% -84.54% 546.45% -80.25% 176.02% -
  Horiz. % 11.54% 42.12% 54.49% 352.39% 54.51% 276.02% 100.00%
NP to SH 3,325 8,962 13,012 136,864 13,753 104,998 40,777 -34.12%
  YoY % -62.90% -31.12% -90.49% 895.13% -86.90% 157.49% -
  Horiz. % 8.15% 21.98% 31.91% 335.64% 33.73% 257.49% 100.00%
Tax Rate 66.82 % 45.75 % 27.73 % 2.60 % 37.88 % 3.29 % 8.81 % 40.13%
  YoY % 46.05% 64.98% 966.54% -93.14% 1,051.37% -62.66% -
  Horiz. % 758.46% 519.30% 314.76% 29.51% 429.97% 37.34% 100.00%
Total Cost 130,592 173,161 107,725 -4,261 165,861 48,564 124,921 0.74%
  YoY % -24.58% 60.74% 2,627.97% -102.57% 241.53% -61.12% -
  Horiz. % 104.54% 138.62% 86.23% -3.41% 132.77% 38.88% 100.00%
Net Worth 1,000,700 1,036,081 898,547 895,500 841,798 930,616 937,410 1.09%
  YoY % -3.41% 15.31% 0.34% 6.38% -9.54% -0.72% -
  Horiz. % 106.75% 110.53% 95.85% 95.53% 89.80% 99.28% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,000,700 1,036,081 898,547 895,500 841,798 930,616 937,410 1.09%
  YoY % -3.41% 15.31% 0.34% 6.38% -9.54% -0.72% -
  Horiz. % 106.75% 110.53% 95.85% 95.53% 89.80% 99.28% 100.00%
NOSH 714,786 714,539 591,150 593,047 592,816 588,997 585,881 3.37%
  YoY % 0.03% 20.87% -0.32% 0.04% 0.65% 0.53% -
  Horiz. % 122.00% 121.96% 100.90% 101.22% 101.18% 100.53% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.53 % 9.15 % 17.32 % 103.01 % 11.98 % 70.18 % 24.90 % -27.77%
  YoY % -61.42% -47.17% -83.19% 759.85% -82.93% 181.85% -
  Horiz. % 14.18% 36.75% 69.56% 413.69% 48.11% 281.85% 100.00%
ROE 0.33 % 0.87 % 1.45 % 15.28 % 1.63 % 11.28 % 4.35 % -34.91%
  YoY % -62.07% -40.00% -90.51% 837.42% -85.55% 159.31% -
  Horiz. % 7.59% 20.00% 33.33% 351.26% 37.47% 259.31% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.94 26.67 22.04 23.89 31.79 27.65 28.39 -6.52%
  YoY % -28.98% 21.01% -7.74% -24.85% 14.97% -2.61% -
  Horiz. % 66.71% 93.94% 77.63% 84.15% 111.98% 97.39% 100.00%
EPS 0.47 1.41 2.20 23.07 2.32 17.83 6.96 -36.16%
  YoY % -66.67% -35.91% -90.46% 894.40% -86.99% 156.18% -
  Horiz. % 6.75% 20.26% 31.61% 331.47% 33.33% 256.18% 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 1.4000 1.4500 1.5200 1.5100 1.4200 1.5800 1.6000 -2.20%
  YoY % -3.45% -4.61% 0.66% 6.34% -10.13% -1.25% -
  Horiz. % 87.50% 90.62% 95.00% 94.38% 88.75% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,305,615
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.37 14.60 9.98 10.85 14.43 12.47 12.74 -3.37%
  YoY % -28.97% 46.29% -8.02% -24.81% 15.72% -2.12% -
  Horiz. % 81.40% 114.60% 78.34% 85.16% 113.27% 97.88% 100.00%
EPS 0.25 0.69 1.00 10.48 1.05 8.04 3.12 -34.32%
  YoY % -63.77% -31.00% -90.46% 898.10% -86.94% 157.69% -
  Horiz. % 8.01% 22.12% 32.05% 335.90% 33.65% 257.69% 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 0.7665 0.7936 0.6882 0.6859 0.6448 0.7128 0.7180 1.09%
  YoY % -3.41% 15.32% 0.34% 6.37% -9.54% -0.72% -
  Horiz. % 106.75% 110.53% 95.85% 95.53% 89.81% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.4500 0.4800 0.5100 0.7400 0.7850 0.8950 0.7500 -
P/RPS 2.38 1.80 2.31 3.10 2.47 3.24 2.64 -1.71%
  YoY % 32.22% -22.08% -25.48% 25.51% -23.77% 22.73% -
  Horiz. % 90.15% 68.18% 87.50% 117.42% 93.56% 122.73% 100.00%
P/EPS 96.73 38.27 23.17 3.21 33.84 5.02 10.78 44.10%
  YoY % 152.76% 65.17% 621.81% -90.51% 574.10% -53.43% -
  Horiz. % 897.31% 355.01% 214.94% 29.78% 313.91% 46.57% 100.00%
EY 1.03 2.61 4.32 31.19 2.96 19.92 9.28 -30.65%
  YoY % -60.54% -39.58% -86.15% 953.72% -85.14% 114.66% -
  Horiz. % 11.10% 28.12% 46.55% 336.10% 31.90% 214.66% 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 0.33 0.34 0.49 0.55 0.57 0.47 -6.20%
  YoY % -3.03% -2.94% -30.61% -10.91% -3.51% 21.28% -
  Horiz. % 68.09% 70.21% 72.34% 104.26% 117.02% 121.28% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 10/02/21 19/02/20 27/02/19 09/02/18 17/02/17 04/02/16 05/02/15 -
Price 0.4050 0.4700 0.5200 0.6900 0.8450 0.8450 0.7950 -
P/RPS 2.14 1.76 2.36 2.89 2.66 3.06 2.80 -4.38%
  YoY % 21.59% -25.42% -18.34% 8.65% -13.07% 9.29% -
  Horiz. % 76.43% 62.86% 84.29% 103.21% 95.00% 109.29% 100.00%
P/EPS 87.06 37.47 23.62 2.99 36.42 4.74 11.42 40.25%
  YoY % 132.35% 58.64% 689.97% -91.79% 668.35% -58.49% -
  Horiz. % 762.35% 328.11% 206.83% 26.18% 318.91% 41.51% 100.00%
EY 1.15 2.67 4.23 33.45 2.75 21.10 8.75 -28.67%
  YoY % -56.93% -36.88% -87.35% 1,116.36% -86.97% 141.14% -
  Horiz. % 13.14% 30.51% 48.34% 382.29% 31.43% 241.14% 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 0.29 0.32 0.34 0.46 0.60 0.53 0.50 -8.67%
  YoY % -9.38% -5.88% -26.09% -23.33% 13.21% 6.00% -
  Horiz. % 58.00% 64.00% 68.00% 92.00% 120.00% 106.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

307  616  592  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.050.00 
 SERBADK 0.37-0.01 
 SUPERMX 2.05-0.20 
 HSI-HMC 0.14+0.005 
 ARMADA 0.52-0.01 
 CSH 0.13+0.005 
 JADI 0.11-0.005 
 HIAPTEK 0.65-0.01 
 MACPIE 0.125-0.005 
 MYEG 1.04-0.01 
PARTNERS & BROKERS