Highlights

[AMPROP] YoY Cumulative Quarter Result on 2015-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     28.95%    YoY -     197.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 61,405 70,143 96,803 75,513 85,110 56,440 59,608 0.50%
  YoY % -12.46% -27.54% 28.19% -11.28% 50.80% -5.31% -
  Horiz. % 103.01% 117.67% 162.40% 126.68% 142.78% 94.69% 100.00%
PBT 20,247 35,412 16,314 82,101 27,169 13,286 36,165 -9.21%
  YoY % -42.82% 117.07% -80.13% 202.19% 104.49% -63.26% -
  Horiz. % 55.99% 97.92% 45.11% 227.02% 75.13% 36.74% 100.00%
Tax -3,769 -1,713 -3,776 -2,295 -1,946 600 -838 28.46%
  YoY % -120.02% 54.63% -64.53% -17.93% -424.33% 171.60% -
  Horiz. % 449.76% 204.42% 450.60% 273.87% 232.22% -71.60% 100.00%
NP 16,478 33,699 12,538 79,806 25,223 13,886 35,327 -11.93%
  YoY % -51.10% 168.77% -84.29% 216.40% 81.64% -60.69% -
  Horiz. % 46.64% 95.39% 35.49% 225.91% 71.40% 39.31% 100.00%
NP to SH 9,612 27,443 6,304 73,422 24,702 14,005 34,978 -19.36%
  YoY % -64.97% 335.33% -91.41% 197.23% 76.38% -59.96% -
  Horiz. % 27.48% 78.46% 18.02% 209.91% 70.62% 40.04% 100.00%
Tax Rate 18.62 % 4.84 % 23.15 % 2.80 % 7.16 % -4.52 % 2.32 % 41.48%
  YoY % 284.71% -79.09% 726.79% -60.89% 258.41% -294.83% -
  Horiz. % 802.59% 208.62% 997.84% 120.69% 308.62% -194.83% 100.00%
Total Cost 44,927 36,444 84,265 -4,293 59,887 42,554 24,281 10.79%
  YoY % 23.28% -56.75% 2,062.85% -107.17% 40.73% 75.26% -
  Horiz. % 185.03% 150.09% 347.04% -17.68% 246.64% 175.26% 100.00%
Net Worth 916,640 855,366 813,039 953,838 943,802 778,055 682,357 5.04%
  YoY % 7.16% 5.21% -14.76% 1.06% 21.30% 14.02% -
  Horiz. % 134.33% 125.35% 119.15% 139.79% 138.31% 114.02% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 916,640 855,366 813,039 953,838 943,802 778,055 682,357 5.04%
  YoY % 7.16% 5.21% -14.76% 1.06% 21.30% 14.02% -
  Horiz. % 134.33% 125.35% 119.15% 139.79% 138.31% 114.02% 100.00%
NOSH 591,381 594,004 589,158 588,789 582,594 576,337 573,409 0.52%
  YoY % -0.44% 0.82% 0.06% 1.06% 1.09% 0.51% -
  Horiz. % 103.13% 103.59% 102.75% 102.68% 101.60% 100.51% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 26.83 % 48.04 % 12.95 % 105.69 % 29.64 % 24.60 % 59.27 % -12.37%
  YoY % -44.15% 270.97% -87.75% 256.58% 20.49% -58.50% -
  Horiz. % 45.27% 81.05% 21.85% 178.32% 50.01% 41.50% 100.00%
ROE 1.05 % 3.21 % 0.78 % 7.70 % 2.62 % 1.80 % 5.13 % -23.22%
  YoY % -67.29% 311.54% -89.87% 193.89% 45.56% -64.91% -
  Horiz. % 20.47% 62.57% 15.20% 150.10% 51.07% 35.09% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.38 11.81 16.43 12.83 14.61 9.79 10.40 -0.03%
  YoY % -12.11% -28.12% 28.06% -12.18% 49.23% -5.87% -
  Horiz. % 99.81% 113.56% 157.98% 123.37% 140.48% 94.13% 100.00%
EPS 1.63 4.62 1.07 12.47 4.24 2.43 6.10 -19.74%
  YoY % -64.72% 331.78% -91.42% 194.10% 74.49% -60.16% -
  Horiz. % 26.72% 75.74% 17.54% 204.43% 69.51% 39.84% 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 1.5500 1.4400 1.3800 1.6200 1.6200 1.3500 1.1900 4.50%
  YoY % 7.64% 4.35% -14.81% 0.00% 20.00% 13.45% -
  Horiz. % 130.25% 121.01% 115.97% 136.13% 136.13% 113.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.38 9.57 13.20 10.30 11.61 7.70 8.13 0.51%
  YoY % -12.43% -27.50% 28.16% -11.28% 50.78% -5.29% -
  Horiz. % 103.08% 117.71% 162.36% 126.69% 142.80% 94.71% 100.00%
EPS 1.31 3.74 0.86 10.01 3.37 1.91 4.77 -19.37%
  YoY % -64.97% 334.88% -91.41% 197.03% 76.44% -59.96% -
  Horiz. % 27.46% 78.41% 18.03% 209.85% 70.65% 40.04% 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 1.2503 1.1667 1.1090 1.3010 1.2874 1.0613 0.9307 5.04%
  YoY % 7.17% 5.20% -14.76% 1.06% 21.30% 14.03% -
  Horiz. % 134.34% 125.36% 119.16% 139.79% 138.33% 114.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6550 0.7800 0.8050 0.9150 0.9700 0.7850 0.4800 -
P/RPS 6.31 6.61 4.90 7.13 6.64 8.02 4.62 5.33%
  YoY % -4.54% 34.90% -31.28% 7.38% -17.21% 73.59% -
  Horiz. % 136.58% 143.07% 106.06% 154.33% 143.72% 173.59% 100.00%
P/EPS 40.30 16.88 75.23 7.34 22.88 32.30 7.87 31.27%
  YoY % 138.74% -77.56% 924.93% -67.92% -29.16% 310.42% -
  Horiz. % 512.07% 214.49% 955.91% 93.27% 290.72% 410.42% 100.00%
EY 2.48 5.92 1.33 13.63 4.37 3.10 12.71 -23.83%
  YoY % -58.11% 345.11% -90.24% 211.90% 40.97% -75.61% -
  Horiz. % 19.51% 46.58% 10.46% 107.24% 34.38% 24.39% 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 0.42 0.54 0.58 0.56 0.60 0.58 0.40 0.82%
  YoY % -22.22% -6.90% 3.57% -6.67% 3.45% 45.00% -
  Horiz. % 105.00% 135.00% 145.00% 140.00% 150.00% 145.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 15/11/17 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 -
Price 0.5500 0.7800 0.7850 0.9100 0.8800 0.8550 0.5000 -
P/RPS 5.30 6.61 4.78 7.10 6.02 8.73 4.81 1.63%
  YoY % -19.82% 38.28% -32.68% 17.94% -31.04% 81.50% -
  Horiz. % 110.19% 137.42% 99.38% 147.61% 125.16% 181.50% 100.00%
P/EPS 33.84 16.88 73.36 7.30 20.75 35.19 8.20 26.64%
  YoY % 100.47% -76.99% 904.93% -64.82% -41.03% 329.15% -
  Horiz. % 412.68% 205.85% 894.63% 89.02% 253.05% 429.15% 100.00%
EY 2.96 5.92 1.36 13.70 4.82 2.84 12.20 -21.02%
  YoY % -50.00% 335.29% -90.07% 184.23% 69.72% -76.72% -
  Horiz. % 24.26% 48.52% 11.15% 112.30% 39.51% 23.28% 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 0.35 0.54 0.57 0.56 0.54 0.63 0.42 -2.99%
  YoY % -35.19% -5.26% 1.79% 3.70% -14.29% 50.00% -
  Horiz. % 83.33% 128.57% 135.71% 133.33% 128.57% 150.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

123  841  405  913 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.215-0.04 
 SAPNRG 0.125-0.005 
 PWORTH 0.040.00 
 PHB 0.03-0.01 
 TRIVE 0.020.00 
 PHB-WB 0.015-0.01 
 AT 0.095-0.01 
 BORNOIL 0.0650.00 
 LAMBO 0.045-0.01 
 GPA 0.1650.00 

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