Highlights

[AMPROP] YoY Annualized Quarter Result on 2013-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     44.22%    YoY -     -5.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 168,244 173,606 170,194 174,048 256,831 110,111 240,701 -5.79%
  YoY % -3.09% 2.00% -2.21% -32.23% 133.25% -54.25% -
  Horiz. % 69.90% 72.13% 70.71% 72.31% 106.70% 45.75% 100.00%
PBT 90,984 41,198 153,730 95,907 101,061 52,331 18,877 29.94%
  YoY % 120.85% -73.20% 60.29% -5.10% 93.12% 177.22% -
  Horiz. % 481.98% 218.24% 814.38% 508.06% 535.37% 277.22% 100.00%
Tax -4,139 -4,501 18,143 785 2,607 -1,344 17,043 -
  YoY % 8.04% -124.81% 2,211.21% -69.89% 293.97% -107.89% -
  Horiz. % -24.29% -26.41% 106.45% 4.61% 15.30% -7.89% 100.00%
NP 86,845 36,697 171,873 96,692 103,668 50,987 35,920 15.84%
  YoY % 136.65% -78.65% 77.75% -6.73% 103.32% 41.95% -
  Horiz. % 241.77% 102.16% 478.49% 269.19% 288.61% 141.95% 100.00%
NP to SH 79,345 35,500 171,302 96,796 101,976 48,681 33,660 15.35%
  YoY % 123.51% -79.28% 76.97% -5.08% 109.48% 44.63% -
  Horiz. % 235.72% 105.47% 508.92% 287.57% 302.96% 144.63% 100.00%
Tax Rate 4.55 % 10.93 % -11.80 % -0.82 % -2.58 % 2.57 % -90.28 % -
  YoY % -58.37% 192.63% -1,339.02% 68.22% -200.39% 102.85% -
  Horiz. % -5.04% -12.11% 13.07% 0.91% 2.86% -2.85% 100.00%
Total Cost 81,399 136,909 -1,679 77,356 153,163 59,124 204,781 -14.24%
  YoY % -40.55% 8,254.20% -102.17% -49.49% 159.05% -71.13% -
  Horiz. % 39.75% 66.86% -0.82% 37.77% 74.79% 28.87% 100.00%
Net Worth 866,546 828,725 934,689 733,563 658,880 569,285 640,328 5.17%
  YoY % 4.56% -11.34% 27.42% 11.33% 15.74% -11.09% -
  Horiz. % 135.33% 129.42% 145.97% 114.56% 102.90% 88.91% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 35,369 17,632 - 17,192 34,376 - - -
  YoY % 100.59% 0.00% 0.00% -49.99% 0.00% 0.00% -
  Horiz. % 102.89% 51.29% 0.00% 50.01% 100.00% - -
Div Payout % 44.58 % 49.67 % - % 17.76 % 33.71 % - % - % -
  YoY % -10.25% 0.00% 0.00% -47.32% 0.00% 0.00% -
  Horiz. % 132.25% 147.35% 0.00% 52.68% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 866,546 828,725 934,689 733,563 658,880 569,285 640,328 5.17%
  YoY % 4.56% -11.34% 27.42% 11.33% 15.74% -11.09% -
  Horiz. % 135.33% 129.42% 145.97% 114.56% 102.90% 88.91% 100.00%
NOSH 589,487 587,748 576,968 573,096 572,939 575,035 703,657 -2.90%
  YoY % 0.30% 1.87% 0.68% 0.03% -0.36% -18.28% -
  Horiz. % 83.77% 83.53% 82.00% 81.45% 81.42% 81.72% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 51.62 % 21.14 % 100.99 % 55.55 % 40.36 % 46.31 % 14.92 % 22.96%
  YoY % 144.18% -79.07% 81.80% 37.64% -12.85% 210.39% -
  Horiz. % 345.98% 141.69% 676.88% 372.32% 270.51% 310.39% 100.00%
ROE 9.16 % 4.28 % 18.33 % 13.20 % 15.48 % 8.55 % 5.26 % 9.68%
  YoY % 114.02% -76.65% 38.86% -14.73% 81.05% 62.55% -
  Horiz. % 174.14% 81.37% 348.48% 250.95% 294.30% 162.55% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.54 29.54 29.50 30.37 44.83 19.15 34.21 -2.97%
  YoY % -3.39% 0.14% -2.86% -32.26% 134.10% -44.02% -
  Horiz. % 83.43% 86.35% 86.23% 88.78% 131.04% 55.98% 100.00%
EPS 13.46 6.04 29.69 16.89 17.79 8.47 6.92 11.72%
  YoY % 122.85% -79.66% 75.78% -5.06% 110.04% 22.40% -
  Horiz. % 194.51% 87.28% 429.05% 244.08% 257.08% 122.40% 100.00%
DPS 6.00 3.00 0.00 3.00 6.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 0.00% 50.00% 100.00% - -
NAPS 1.4700 1.4100 1.6200 1.2800 1.1500 0.9900 0.9100 8.31%
  YoY % 4.26% -12.96% 26.56% 11.30% 16.16% 8.79% -
  Horiz. % 161.54% 154.95% 178.02% 140.66% 126.37% 108.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.95 23.68 23.21 23.74 35.03 15.02 32.83 -5.79%
  YoY % -3.08% 2.02% -2.23% -32.23% 133.22% -54.25% -
  Horiz. % 69.91% 72.13% 70.70% 72.31% 106.70% 45.75% 100.00%
EPS 10.82 4.84 23.37 13.20 13.91 6.64 4.59 15.35%
  YoY % 123.55% -79.29% 77.05% -5.10% 109.49% 44.66% -
  Horiz. % 235.73% 105.45% 509.15% 287.58% 303.05% 144.66% 100.00%
DPS 4.82 2.41 0.00 2.35 4.69 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% -49.89% 0.00% 0.00% -
  Horiz. % 102.77% 51.39% 0.00% 50.11% 100.00% - -
NAPS 1.1820 1.1304 1.2749 1.0006 0.8987 0.7765 0.8734 5.17%
  YoY % 4.56% -11.33% 27.41% 11.34% 15.74% -11.09% -
  Horiz. % 135.33% 129.43% 145.97% 114.56% 102.90% 88.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8950 0.8800 0.8600 0.6550 0.4600 0.4400 0.4200 -
P/RPS 3.14 2.98 2.92 2.16 1.03 2.30 1.23 16.89%
  YoY % 5.37% 2.05% 35.19% 109.71% -55.22% 86.99% -
  Horiz. % 255.28% 242.28% 237.40% 175.61% 83.74% 186.99% 100.00%
P/EPS 6.65 14.57 2.90 3.88 2.58 5.20 8.78 -4.52%
  YoY % -54.36% 402.41% -25.26% 50.39% -50.38% -40.77% -
  Horiz. % 75.74% 165.95% 33.03% 44.19% 29.38% 59.23% 100.00%
EY 15.04 6.86 34.52 25.79 38.69 19.24 11.39 4.74%
  YoY % 119.24% -80.13% 33.85% -33.34% 101.09% 68.92% -
  Horiz. % 132.05% 60.23% 303.07% 226.43% 339.68% 168.92% 100.00%
DY 6.70 3.41 0.00 4.58 13.04 0.00 0.00 -
  YoY % 96.48% 0.00% 0.00% -64.88% 0.00% 0.00% -
  Horiz. % 51.38% 26.15% 0.00% 35.12% 100.00% - -
P/NAPS 0.61 0.62 0.53 0.51 0.40 0.44 0.46 4.81%
  YoY % -1.61% 16.98% 3.92% 27.50% -9.09% -4.35% -
  Horiz. % 132.61% 134.78% 115.22% 110.87% 86.96% 95.65% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 22/05/14 27/05/13 24/05/12 24/05/11 27/05/10 -
Price 0.8800 0.9850 0.9550 0.7400 0.4600 0.6100 0.4100 -
P/RPS 3.08 3.33 3.24 2.44 1.03 3.19 1.20 16.99%
  YoY % -7.51% 2.78% 32.79% 136.89% -67.71% 165.83% -
  Horiz. % 256.67% 277.50% 270.00% 203.33% 85.83% 265.83% 100.00%
P/EPS 6.54 16.31 3.22 4.38 2.58 7.21 8.57 -4.40%
  YoY % -59.90% 406.52% -26.48% 69.77% -64.22% -15.87% -
  Horiz. % 76.31% 190.32% 37.57% 51.11% 30.11% 84.13% 100.00%
EY 15.30 6.13 31.09 22.82 38.69 13.88 11.67 4.61%
  YoY % 149.59% -80.28% 36.24% -41.02% 178.75% 18.94% -
  Horiz. % 131.11% 52.53% 266.41% 195.54% 331.53% 118.94% 100.00%
DY 6.82 3.05 0.00 4.05 13.04 0.00 0.00 -
  YoY % 123.61% 0.00% 0.00% -68.94% 0.00% 0.00% -
  Horiz. % 52.30% 23.39% 0.00% 31.06% 100.00% - -
P/NAPS 0.60 0.70 0.59 0.58 0.40 0.62 0.45 4.91%
  YoY % -14.29% 18.64% 1.72% 45.00% -35.48% 37.78% -
  Horiz. % 133.33% 155.56% 131.11% 128.89% 88.89% 137.78% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS