Highlights

[AMPROP] YoY Cumulative Quarter Result on 2019-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 14-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     -171.15%    YoY -     -118.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 58,426 77,398 61,405 70,143 96,803 75,513 85,110 -6.07%
  YoY % -24.51% 26.05% -12.46% -27.54% 28.19% -11.28% -
  Horiz. % 68.65% 90.94% 72.15% 82.41% 113.74% 88.72% 100.00%
PBT 8,353 8,949 20,247 35,412 16,314 82,101 27,169 -17.83%
  YoY % -6.66% -55.80% -42.82% 117.07% -80.13% 202.19% -
  Horiz. % 30.74% 32.94% 74.52% 130.34% 60.05% 302.19% 100.00%
Tax -5,194 -4,370 -3,769 -1,713 -3,776 -2,295 -1,946 17.76%
  YoY % -18.86% -15.95% -120.02% 54.63% -64.53% -17.93% -
  Horiz. % 266.91% 224.56% 193.68% 88.03% 194.04% 117.93% 100.00%
NP 3,159 4,579 16,478 33,699 12,538 79,806 25,223 -29.24%
  YoY % -31.01% -72.21% -51.10% 168.77% -84.29% 216.40% -
  Horiz. % 12.52% 18.15% 65.33% 133.60% 49.71% 316.40% 100.00%
NP to SH 2,683 -1,751 9,612 27,443 6,304 73,422 24,702 -30.90%
  YoY % 253.23% -118.22% -64.97% 335.33% -91.41% 197.23% -
  Horiz. % 10.86% -7.09% 38.91% 111.10% 25.52% 297.23% 100.00%
Tax Rate 62.18 % 48.83 % 18.62 % 4.84 % 23.15 % 2.80 % 7.16 % 43.32%
  YoY % 27.34% 162.24% 284.71% -79.09% 726.79% -60.89% -
  Horiz. % 868.44% 681.98% 260.06% 67.60% 323.32% 39.11% 100.00%
Total Cost 55,267 72,819 44,927 36,444 84,265 -4,293 59,887 -1.33%
  YoY % -24.10% 62.08% 23.28% -56.75% 2,062.85% -107.17% -
  Horiz. % 92.29% 121.59% 75.02% 60.85% 140.71% -7.17% 100.00%
Net Worth 993,549 887,788 916,640 855,366 813,039 953,838 943,802 0.86%
  YoY % 11.91% -3.15% 7.16% 5.21% -14.76% 1.06% -
  Horiz. % 105.27% 94.07% 97.12% 90.63% 86.15% 101.06% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 993,549 887,788 916,640 855,366 813,039 953,838 943,802 0.86%
  YoY % 11.91% -3.15% 7.16% 5.21% -14.76% 1.06% -
  Horiz. % 105.27% 94.07% 97.12% 90.63% 86.15% 101.06% 100.00%
NOSH 714,784 591,859 591,381 594,004 589,158 588,789 582,594 3.46%
  YoY % 20.77% 0.08% -0.44% 0.82% 0.06% 1.06% -
  Horiz. % 122.69% 101.59% 101.51% 101.96% 101.13% 101.06% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.41 % 5.92 % 26.83 % 48.04 % 12.95 % 105.69 % 29.64 % -24.66%
  YoY % -8.61% -77.94% -44.15% 270.97% -87.75% 256.58% -
  Horiz. % 18.25% 19.97% 90.52% 162.08% 43.69% 356.58% 100.00%
ROE 0.27 % -0.20 % 1.05 % 3.21 % 0.78 % 7.70 % 2.62 % -31.50%
  YoY % 235.00% -119.05% -67.29% 311.54% -89.87% 193.89% -
  Horiz. % 10.31% -7.63% 40.08% 122.52% 29.77% 293.89% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.17 13.08 10.38 11.81 16.43 12.83 14.61 -9.22%
  YoY % -37.54% 26.01% -12.11% -28.12% 28.06% -12.18% -
  Horiz. % 55.92% 89.53% 71.05% 80.84% 112.46% 87.82% 100.00%
EPS 0.38 -0.30 1.63 4.62 1.07 12.47 4.24 -33.08%
  YoY % 226.67% -118.40% -64.72% 331.78% -91.42% 194.10% -
  Horiz. % 8.96% -7.08% 38.44% 108.96% 25.24% 294.10% 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 1.3900 1.5000 1.5500 1.4400 1.3800 1.6200 1.6200 -2.52%
  YoY % -7.33% -3.23% 7.64% 4.35% -14.81% 0.00% -
  Horiz. % 85.80% 92.59% 95.68% 88.89% 85.19% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.97 10.56 8.38 9.57 13.20 10.30 11.61 -6.07%
  YoY % -24.53% 26.01% -12.43% -27.50% 28.16% -11.28% -
  Horiz. % 68.65% 90.96% 72.18% 82.43% 113.70% 88.72% 100.00%
EPS 0.37 -0.24 1.31 3.74 0.86 10.01 3.37 -30.78%
  YoY % 254.17% -118.32% -64.97% 334.88% -91.41% 197.03% -
  Horiz. % 10.98% -7.12% 38.87% 110.98% 25.52% 297.03% 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 1.3552 1.2109 1.2503 1.1667 1.1090 1.3010 1.2874 0.86%
  YoY % 11.92% -3.15% 7.17% 5.20% -14.76% 1.06% -
  Horiz. % 105.27% 94.06% 97.12% 90.62% 86.14% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4000 0.4750 0.6550 0.7800 0.8050 0.9150 0.9700 -
P/RPS 4.89 3.63 6.31 6.61 4.90 7.13 6.64 -4.97%
  YoY % 34.71% -42.47% -4.54% 34.90% -31.28% 7.38% -
  Horiz. % 73.64% 54.67% 95.03% 99.55% 73.80% 107.38% 100.00%
P/EPS 106.56 -160.56 40.30 16.88 75.23 7.34 22.88 29.20%
  YoY % 166.37% -498.41% 138.74% -77.56% 924.93% -67.92% -
  Horiz. % 465.73% -701.75% 176.14% 73.78% 328.80% 32.08% 100.00%
EY 0.94 -0.62 2.48 5.92 1.33 13.63 4.37 -22.58%
  YoY % 251.61% -125.00% -58.11% 345.11% -90.24% 211.90% -
  Horiz. % 21.51% -14.19% 56.75% 135.47% 30.43% 311.90% 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 0.29 0.32 0.42 0.54 0.58 0.56 0.60 -11.40%
  YoY % -9.38% -23.81% -22.22% -6.90% 3.57% -6.67% -
  Horiz. % 48.33% 53.33% 70.00% 90.00% 96.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 11/11/20 14/11/19 13/11/18 15/11/17 08/11/16 04/11/15 12/11/14 -
Price 0.4250 0.4750 0.5500 0.7800 0.7850 0.9100 0.8800 -
P/RPS 5.20 3.63 5.30 6.61 4.78 7.10 6.02 -2.41%
  YoY % 43.25% -31.51% -19.82% 38.28% -32.68% 17.94% -
  Horiz. % 86.38% 60.30% 88.04% 109.80% 79.40% 117.94% 100.00%
P/EPS 113.23 -160.56 33.84 16.88 73.36 7.30 20.75 32.65%
  YoY % 170.52% -574.47% 100.47% -76.99% 904.93% -64.82% -
  Horiz. % 545.69% -773.78% 163.08% 81.35% 353.54% 35.18% 100.00%
EY 0.88 -0.62 2.96 5.92 1.36 13.70 4.82 -24.66%
  YoY % 241.94% -120.95% -50.00% 335.29% -90.07% 184.23% -
  Horiz. % 18.26% -12.86% 61.41% 122.82% 28.22% 284.23% 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 0.31 0.32 0.35 0.54 0.57 0.56 0.54 -8.83%
  YoY % -3.12% -8.57% -35.19% -5.26% 1.79% 3.70% -
  Horiz. % 57.41% 59.26% 64.81% 100.00% 105.56% 103.70% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

461  408  643  1030 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.08+0.005 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.46+0.20 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.175-0.005 

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!

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. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
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