Highlights

[AMPROP] YoY Cumulative Quarter Result on 2013-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     24.70%    YoY -     -59.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 96,803 75,513 85,110 56,440 59,608 65,030 58,780 8.66%
  YoY % 28.19% -11.28% 50.80% -5.31% -8.34% 10.63% -
  Horiz. % 164.69% 128.47% 144.79% 96.02% 101.41% 110.63% 100.00%
PBT 16,314 82,101 27,169 13,286 36,165 73,163 6,821 15.63%
  YoY % -80.13% 202.19% 104.49% -63.26% -50.57% 972.61% -
  Horiz. % 239.17% 1,203.65% 398.31% 194.78% 530.20% 1,072.61% 100.00%
Tax -3,776 -2,295 -1,946 600 -838 -58 -2,209 9.34%
  YoY % -64.53% -17.93% -424.33% 171.60% -1,344.83% 97.37% -
  Horiz. % 170.94% 103.89% 88.09% -27.16% 37.94% 2.63% 100.00%
NP 12,538 79,806 25,223 13,886 35,327 73,105 4,612 18.12%
  YoY % -84.29% 216.40% 81.64% -60.69% -51.68% 1,485.10% -
  Horiz. % 271.86% 1,730.40% 546.90% 301.08% 765.98% 1,585.10% 100.00%
NP to SH 6,304 73,422 24,702 14,005 34,978 71,920 3,537 10.10%
  YoY % -91.41% 197.23% 76.38% -59.96% -51.37% 1,933.36% -
  Horiz. % 178.23% 2,075.83% 698.39% 395.96% 988.92% 2,033.36% 100.00%
Tax Rate 23.15 % 2.80 % 7.16 % -4.52 % 2.32 % 0.08 % 32.39 % -5.44%
  YoY % 726.79% -60.89% 258.41% -294.83% 2,800.00% -99.75% -
  Horiz. % 71.47% 8.64% 22.11% -13.95% 7.16% 0.25% 100.00%
Total Cost 84,265 -4,293 59,887 42,554 24,281 -8,075 54,168 7.64%
  YoY % 2,062.85% -107.17% 40.73% 75.26% 400.69% -114.91% -
  Horiz. % 155.56% -7.93% 110.56% 78.56% 44.83% -14.91% 100.00%
Net Worth 813,039 953,838 943,802 778,055 682,357 636,105 524,845 7.56%
  YoY % -14.76% 1.06% 21.30% 14.02% 7.27% 21.20% -
  Horiz. % 154.91% 181.74% 179.83% 148.24% 130.01% 121.20% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 17,192 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 813,039 953,838 943,802 778,055 682,357 636,105 524,845 7.56%
  YoY % -14.76% 1.06% 21.30% 14.02% 7.27% 21.20% -
  Horiz. % 154.91% 181.74% 179.83% 148.24% 130.01% 121.20% 100.00%
NOSH 589,158 588,789 582,594 576,337 573,409 573,067 570,483 0.54%
  YoY % 0.06% 1.06% 1.09% 0.51% 0.06% 0.45% -
  Horiz. % 103.27% 103.21% 102.12% 101.03% 100.51% 100.45% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.95 % 105.69 % 29.64 % 24.60 % 59.27 % 112.42 % 7.85 % 8.69%
  YoY % -87.75% 256.58% 20.49% -58.50% -47.28% 1,332.10% -
  Horiz. % 164.97% 1,346.37% 377.58% 313.38% 755.03% 1,432.10% 100.00%
ROE 0.78 % 7.70 % 2.62 % 1.80 % 5.13 % 11.31 % 0.67 % 2.56%
  YoY % -89.87% 193.89% 45.56% -64.91% -54.64% 1,588.06% -
  Horiz. % 116.42% 1,149.25% 391.04% 268.66% 765.67% 1,688.06% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.43 12.83 14.61 9.79 10.40 11.35 10.30 8.09%
  YoY % 28.06% -12.18% 49.23% -5.87% -8.37% 10.19% -
  Horiz. % 159.51% 124.56% 141.84% 95.05% 100.97% 110.19% 100.00%
EPS 1.07 12.47 4.24 2.43 6.10 12.55 0.62 9.51%
  YoY % -91.42% 194.10% 74.49% -60.16% -51.39% 1,924.19% -
  Horiz. % 172.58% 2,011.29% 683.87% 391.94% 983.87% 2,024.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3800 1.6200 1.6200 1.3500 1.1900 1.1100 0.9200 6.98%
  YoY % -14.81% 0.00% 20.00% 13.45% 7.21% 20.65% -
  Horiz. % 150.00% 176.09% 176.09% 146.74% 129.35% 120.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.20 10.30 11.61 7.70 8.13 8.87 8.02 8.65%
  YoY % 28.16% -11.28% 50.78% -5.29% -8.34% 10.60% -
  Horiz. % 164.59% 128.43% 144.76% 96.01% 101.37% 110.60% 100.00%
EPS 0.86 10.01 3.37 1.91 4.77 9.81 0.48 10.20%
  YoY % -91.41% 197.03% 76.44% -59.96% -51.38% 1,943.75% -
  Horiz. % 179.17% 2,085.42% 702.08% 397.92% 993.75% 2,043.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1090 1.3010 1.2874 1.0613 0.9307 0.8677 0.7159 7.56%
  YoY % -14.76% 1.06% 21.30% 14.03% 7.26% 21.20% -
  Horiz. % 154.91% 181.73% 179.83% 148.25% 130.00% 121.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.8050 0.9150 0.9700 0.7850 0.4800 0.4500 0.4100 -
P/RPS 4.90 7.13 6.64 8.02 4.62 3.97 3.98 3.52%
  YoY % -31.28% 7.38% -17.21% 73.59% 16.37% -0.25% -
  Horiz. % 123.12% 179.15% 166.83% 201.51% 116.08% 99.75% 100.00%
P/EPS 75.23 7.34 22.88 32.30 7.87 3.59 66.13 2.17%
  YoY % 924.93% -67.92% -29.16% 310.42% 119.22% -94.57% -
  Horiz. % 113.76% 11.10% 34.60% 48.84% 11.90% 5.43% 100.00%
EY 1.33 13.63 4.37 3.10 12.71 27.89 1.51 -2.09%
  YoY % -90.24% 211.90% 40.97% -75.61% -54.43% 1,747.02% -
  Horiz. % 88.08% 902.65% 289.40% 205.30% 841.72% 1,847.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.56 0.60 0.58 0.40 0.41 0.45 4.32%
  YoY % 3.57% -6.67% 3.45% 45.00% -2.44% -8.89% -
  Horiz. % 128.89% 124.44% 133.33% 128.89% 88.89% 91.11% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 23/11/11 11/11/10 -
Price 0.7850 0.9100 0.8800 0.8550 0.5000 0.4400 0.4600 -
P/RPS 4.78 7.10 6.02 8.73 4.81 3.88 4.46 1.16%
  YoY % -32.68% 17.94% -31.04% 81.50% 23.97% -13.00% -
  Horiz. % 107.17% 159.19% 134.98% 195.74% 107.85% 87.00% 100.00%
P/EPS 73.36 7.30 20.75 35.19 8.20 3.51 74.19 -0.19%
  YoY % 904.93% -64.82% -41.03% 329.15% 133.62% -95.27% -
  Horiz. % 98.88% 9.84% 27.97% 47.43% 11.05% 4.73% 100.00%
EY 1.36 13.70 4.82 2.84 12.20 28.52 1.35 0.12%
  YoY % -90.07% 184.23% 69.72% -76.72% -57.22% 2,012.59% -
  Horiz. % 100.74% 1,014.81% 357.04% 210.37% 903.70% 2,112.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.56 0.54 0.63 0.42 0.40 0.50 2.21%
  YoY % 1.79% 3.70% -14.29% 50.00% 5.00% -20.00% -
  Horiz. % 114.00% 112.00% 108.00% 126.00% 84.00% 80.00% 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.
 


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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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