Highlights

[AMPROP] YoY Cumulative Quarter Result on 2011-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     4,193.73%    YoY -     1,933.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 85,110 56,440 59,608 65,030 58,780 146,361 86,701 -0.31%
  YoY % 50.80% -5.31% -8.34% 10.63% -59.84% 68.81% -
  Horiz. % 98.16% 65.10% 68.75% 75.00% 67.80% 168.81% 100.00%
PBT 27,169 13,286 36,165 73,163 6,821 11,351 19,065 6.08%
  YoY % 104.49% -63.26% -50.57% 972.61% -39.91% -40.46% -
  Horiz. % 142.51% 69.69% 189.69% 383.76% 35.78% 59.54% 100.00%
Tax -1,946 600 -838 -58 -2,209 2,760 -2,088 -1.17%
  YoY % -424.33% 171.60% -1,344.83% 97.37% -180.04% 232.18% -
  Horiz. % 93.20% -28.74% 40.13% 2.78% 105.80% -132.18% 100.00%
NP 25,223 13,886 35,327 73,105 4,612 14,111 16,977 6.82%
  YoY % 81.64% -60.69% -51.68% 1,485.10% -67.32% -16.88% -
  Horiz. % 148.57% 81.79% 208.09% 430.61% 27.17% 83.12% 100.00%
NP to SH 24,702 14,005 34,978 71,920 3,537 12,419 16,162 7.32%
  YoY % 76.38% -59.96% -51.37% 1,933.36% -71.52% -23.16% -
  Horiz. % 152.84% 86.65% 216.42% 444.99% 21.88% 76.84% 100.00%
Tax Rate 7.16 % -4.52 % 2.32 % 0.08 % 32.39 % -24.32 % 10.95 % -6.83%
  YoY % 258.41% -294.83% 2,800.00% -99.75% 233.18% -322.10% -
  Horiz. % 65.39% -41.28% 21.19% 0.73% 295.80% -222.10% 100.00%
Total Cost 59,887 42,554 24,281 -8,075 54,168 132,250 69,724 -2.50%
  YoY % 40.73% 75.26% 400.69% -114.91% -59.04% 89.68% -
  Horiz. % 85.89% 61.03% 34.82% -11.58% 77.69% 189.68% 100.00%
Net Worth 943,802 778,055 682,357 636,105 524,845 741,806 372,992 16.73%
  YoY % 21.30% 14.02% 7.27% 21.20% -29.25% 98.88% -
  Horiz. % 253.04% 208.60% 182.94% 170.54% 140.71% 198.88% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 17,192 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 23.90 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 943,802 778,055 682,357 636,105 524,845 741,806 372,992 16.73%
  YoY % 21.30% 14.02% 7.27% 21.20% -29.25% 98.88% -
  Horiz. % 253.04% 208.60% 182.94% 170.54% 140.71% 198.88% 100.00%
NOSH 582,594 576,337 573,409 573,067 570,483 833,489 956,390 -7.93%
  YoY % 1.09% 0.51% 0.06% 0.45% -31.55% -12.85% -
  Horiz. % 60.92% 60.26% 59.96% 59.92% 59.65% 87.15% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 29.64 % 24.60 % 59.27 % 112.42 % 7.85 % 9.64 % 19.58 % 7.15%
  YoY % 20.49% -58.50% -47.28% 1,332.10% -18.57% -50.77% -
  Horiz. % 151.38% 125.64% 302.71% 574.16% 40.09% 49.23% 100.00%
ROE 2.62 % 1.80 % 5.13 % 11.31 % 0.67 % 1.67 % 4.33 % -8.03%
  YoY % 45.56% -64.91% -54.64% 1,588.06% -59.88% -61.43% -
  Horiz. % 60.51% 41.57% 118.48% 261.20% 15.47% 38.57% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.61 9.79 10.40 11.35 10.30 17.56 9.07 8.27%
  YoY % 49.23% -5.87% -8.37% 10.19% -41.34% 93.61% -
  Horiz. % 161.08% 107.94% 114.66% 125.14% 113.56% 193.61% 100.00%
EPS 4.24 2.43 6.10 12.55 0.62 1.49 1.68 16.68%
  YoY % 74.49% -60.16% -51.39% 1,924.19% -58.39% -11.31% -
  Horiz. % 252.38% 144.64% 363.10% 747.02% 36.90% 88.69% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6200 1.3500 1.1900 1.1100 0.9200 0.8900 0.3900 26.77%
  YoY % 20.00% 13.45% 7.21% 20.65% 3.37% 128.21% -
  Horiz. % 415.38% 346.15% 305.13% 284.62% 235.90% 228.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.61 7.70 8.13 8.87 8.02 19.96 11.83 -0.31%
  YoY % 50.78% -5.29% -8.34% 10.60% -59.82% 68.72% -
  Horiz. % 98.14% 65.09% 68.72% 74.98% 67.79% 168.72% 100.00%
EPS 3.37 1.91 4.77 9.81 0.48 1.69 2.20 7.36%
  YoY % 76.44% -59.96% -51.38% 1,943.75% -71.60% -23.18% -
  Horiz. % 153.18% 86.82% 216.82% 445.91% 21.82% 76.82% 100.00%
DPS 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2874 1.0613 0.9307 0.8677 0.7159 1.0118 0.5088 16.72%
  YoY % 21.30% 14.03% 7.26% 21.20% -29.24% 98.86% -
  Horiz. % 253.03% 208.59% 182.92% 170.54% 140.70% 198.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.9700 0.7850 0.4800 0.4500 0.4100 0.5000 0.3900 -
P/RPS 6.64 8.02 4.62 3.97 3.98 2.85 4.30 7.51%
  YoY % -17.21% 73.59% 16.37% -0.25% 39.65% -33.72% -
  Horiz. % 154.42% 186.51% 107.44% 92.33% 92.56% 66.28% 100.00%
P/EPS 22.88 32.30 7.87 3.59 66.13 33.56 23.08 -0.14%
  YoY % -29.16% 310.42% 119.22% -94.57% 97.05% 45.41% -
  Horiz. % 99.13% 139.95% 34.10% 15.55% 286.53% 145.41% 100.00%
EY 4.37 3.10 12.71 27.89 1.51 2.98 4.33 0.15%
  YoY % 40.97% -75.61% -54.43% 1,747.02% -49.33% -31.18% -
  Horiz. % 100.92% 71.59% 293.53% 644.11% 34.87% 68.82% 100.00%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.60 0.58 0.40 0.41 0.45 0.56 1.00 -8.16%
  YoY % 3.45% 45.00% -2.44% -8.89% -19.64% -44.00% -
  Horiz. % 60.00% 58.00% 40.00% 41.00% 45.00% 56.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 14/11/13 08/11/12 23/11/11 11/11/10 09/11/09 07/11/08 -
Price 0.8800 0.8550 0.5000 0.4400 0.4600 0.4900 0.3400 -
P/RPS 6.02 8.73 4.81 3.88 4.46 2.79 3.75 8.20%
  YoY % -31.04% 81.50% 23.97% -13.00% 59.86% -25.60% -
  Horiz. % 160.53% 232.80% 128.27% 103.47% 118.93% 74.40% 100.00%
P/EPS 20.75 35.19 8.20 3.51 74.19 32.89 20.12 0.51%
  YoY % -41.03% 329.15% 133.62% -95.27% 125.57% 63.47% -
  Horiz. % 103.13% 174.90% 40.76% 17.45% 368.74% 163.47% 100.00%
EY 4.82 2.84 12.20 28.52 1.35 3.04 4.97 -0.51%
  YoY % 69.72% -76.72% -57.22% 2,012.59% -55.59% -38.83% -
  Horiz. % 96.98% 57.14% 245.47% 573.84% 27.16% 61.17% 100.00%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.63 0.42 0.40 0.50 0.55 0.87 -7.64%
  YoY % -14.29% 50.00% 5.00% -20.00% -9.09% -36.78% -
  Horiz. % 62.07% 72.41% 48.28% 45.98% 57.47% 63.22% 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
 
 

503  541  451  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.085+0.01 
 PHB 0.045+0.005 
 XOX 0.305+0.015 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 NETX 0.02+0.005 
 FINTEC 0.16+0.035 
 VSOLAR 0.07+0.02 
 LAMBO 0.075+0.015 
 NEXGRAM 0.075+0.01 

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
Partners & Brokers