Highlights

[AMPROP] YoY Cumulative Quarter Result on 2009-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 09-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     208.39%    YoY -     -23.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 59,608 65,030 58,780 146,361 86,701 146,614 135,878 -12.82%
  YoY % -8.34% 10.63% -59.84% 68.81% -40.86% 7.90% -
  Horiz. % 43.87% 47.86% 43.26% 107.72% 63.81% 107.90% 100.00%
PBT 36,165 73,163 6,821 11,351 19,065 -2,581 1,907 63.23%
  YoY % -50.57% 972.61% -39.91% -40.46% 838.67% -235.34% -
  Horiz. % 1,896.43% 3,836.55% 357.68% 595.23% 999.74% -135.34% 100.00%
Tax -838 -58 -2,209 2,760 -2,088 -7,455 3,740 -
  YoY % -1,344.83% 97.37% -180.04% 232.18% 71.99% -299.33% -
  Horiz. % -22.41% -1.55% -59.06% 73.80% -55.83% -199.33% 100.00%
NP 35,327 73,105 4,612 14,111 16,977 -10,036 5,647 35.70%
  YoY % -51.68% 1,485.10% -67.32% -16.88% 269.16% -277.72% -
  Horiz. % 625.59% 1,294.58% 81.67% 249.88% 300.64% -177.72% 100.00%
NP to SH 34,978 71,920 3,537 12,419 16,162 -5,411 6,026 34.02%
  YoY % -51.37% 1,933.36% -71.52% -23.16% 398.69% -189.79% -
  Horiz. % 580.45% 1,193.49% 58.70% 206.09% 268.20% -89.79% 100.00%
Tax Rate 2.32 % 0.08 % 32.39 % -24.32 % 10.95 % - % -196.12 % -
  YoY % 2,800.00% -99.75% 233.18% -322.10% 0.00% 0.00% -
  Horiz. % -1.18% -0.04% -16.52% 12.40% -5.58% 0.00% 100.00%
Total Cost 24,281 -8,075 54,168 132,250 69,724 156,650 130,231 -24.40%
  YoY % 400.69% -114.91% -59.04% 89.68% -55.49% 20.29% -
  Horiz. % 18.64% -6.20% 41.59% 101.55% 53.54% 120.29% 100.00%
Net Worth 682,357 636,105 524,845 741,806 372,992 342,759 295,595 14.95%
  YoY % 7.27% 21.20% -29.25% 98.88% 8.82% 15.96% -
  Horiz. % 230.84% 215.19% 177.56% 250.95% 126.18% 115.96% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 17,192 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 23.90 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 682,357 636,105 524,845 741,806 372,992 342,759 295,595 14.95%
  YoY % 7.27% 21.20% -29.25% 98.88% 8.82% 15.96% -
  Horiz. % 230.84% 215.19% 177.56% 250.95% 126.18% 115.96% 100.00%
NOSH 573,409 573,067 570,483 833,489 956,390 901,999 803,466 -5.46%
  YoY % 0.06% 0.45% -31.55% -12.85% 6.03% 12.26% -
  Horiz. % 71.37% 71.32% 71.00% 103.74% 119.03% 112.26% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 59.27 % 112.42 % 7.85 % 9.64 % 19.58 % -6.85 % 4.16 % 55.64%
  YoY % -47.28% 1,332.10% -18.57% -50.77% 385.84% -264.66% -
  Horiz. % 1,424.76% 2,702.40% 188.70% 231.73% 470.67% -164.66% 100.00%
ROE 5.13 % 11.31 % 0.67 % 1.67 % 4.33 % -1.58 % 2.04 % 16.60%
  YoY % -54.64% 1,588.06% -59.88% -61.43% 374.05% -177.45% -
  Horiz. % 251.47% 554.41% 32.84% 81.86% 212.25% -77.45% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.40 11.35 10.30 17.56 9.07 16.25 16.91 -7.78%
  YoY % -8.37% 10.19% -41.34% 93.61% -44.18% -3.90% -
  Horiz. % 61.50% 67.12% 60.91% 103.84% 53.64% 96.10% 100.00%
EPS 6.10 12.55 0.62 1.49 1.68 -0.60 0.75 41.77%
  YoY % -51.39% 1,924.19% -58.39% -11.31% 380.00% -180.00% -
  Horiz. % 813.33% 1,673.33% 82.67% 198.67% 224.00% -80.00% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.1900 1.1100 0.9200 0.8900 0.3900 0.3800 0.3679 21.59%
  YoY % 7.21% 20.65% 3.37% 128.21% 2.63% 3.29% -
  Horiz. % 323.46% 301.71% 250.07% 241.91% 106.01% 103.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.13 8.87 8.02 19.96 11.83 20.00 18.53 -12.82%
  YoY % -8.34% 10.60% -59.82% 68.72% -40.85% 7.93% -
  Horiz. % 43.87% 47.87% 43.28% 107.72% 63.84% 107.93% 100.00%
EPS 4.77 9.81 0.48 1.69 2.20 -0.74 0.82 34.07%
  YoY % -51.38% 1,943.75% -71.60% -23.18% 397.30% -190.24% -
  Horiz. % 581.71% 1,196.34% 58.54% 206.10% 268.29% -90.24% 100.00%
DPS 0.00 2.35 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9307 0.8677 0.7159 1.0118 0.5088 0.4675 0.4032 14.95%
  YoY % 7.26% 21.20% -29.24% 98.86% 8.83% 15.95% -
  Horiz. % 230.83% 215.20% 177.55% 250.94% 126.19% 115.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.4800 0.4500 0.4100 0.5000 0.3900 1.2000 0.3600 -
P/RPS 4.62 3.97 3.98 2.85 4.30 7.38 2.13 13.76%
  YoY % 16.37% -0.25% 39.65% -33.72% -41.73% 246.48% -
  Horiz. % 216.90% 186.38% 186.85% 133.80% 201.88% 346.48% 100.00%
P/EPS 7.87 3.59 66.13 33.56 23.08 -200.04 48.00 -26.00%
  YoY % 119.22% -94.57% 97.05% 45.41% 111.54% -516.75% -
  Horiz. % 16.40% 7.48% 137.77% 69.92% 48.08% -416.75% 100.00%
EY 12.71 27.89 1.51 2.98 4.33 -0.50 2.08 35.17%
  YoY % -54.43% 1,747.02% -49.33% -31.18% 966.00% -124.04% -
  Horiz. % 611.06% 1,340.87% 72.60% 143.27% 208.17% -24.04% 100.00%
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.40 0.41 0.45 0.56 1.00 3.16 0.98 -13.86%
  YoY % -2.44% -8.89% -19.64% -44.00% -68.35% 222.45% -
  Horiz. % 40.82% 41.84% 45.92% 57.14% 102.04% 322.45% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 11/11/10 09/11/09 07/11/08 20/11/07 22/11/06 -
Price 0.5000 0.4400 0.4600 0.4900 0.3400 1.2200 0.4800 -
P/RPS 4.81 3.88 4.46 2.79 3.75 7.51 2.84 9.17%
  YoY % 23.97% -13.00% 59.86% -25.60% -50.07% 164.44% -
  Horiz. % 169.37% 136.62% 157.04% 98.24% 132.04% 264.44% 100.00%
P/EPS 8.20 3.51 74.19 32.89 20.12 -203.37 64.00 -28.98%
  YoY % 133.62% -95.27% 125.57% 63.47% 109.89% -417.77% -
  Horiz. % 12.81% 5.48% 115.92% 51.39% 31.44% -317.77% 100.00%
EY 12.20 28.52 1.35 3.04 4.97 -0.49 1.56 40.84%
  YoY % -57.22% 2,012.59% -55.59% -38.83% 1,114.29% -131.41% -
  Horiz. % 782.05% 1,828.21% 86.54% 194.87% 318.59% -31.41% 100.00%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.42 0.40 0.50 0.55 0.87 3.21 1.30 -17.15%
  YoY % 5.00% -20.00% -9.09% -36.78% -72.90% 146.92% -
  Horiz. % 32.31% 30.77% 38.46% 42.31% 66.92% 246.92% 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
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

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