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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 77,398 61,405 70,143 96,803 75,513 85,110 56,440 5.40%
  YoY % 26.05% -12.46% -27.54% 28.19% -11.28% 50.80% -
  Horiz. % 137.13% 108.80% 124.28% 171.51% 133.79% 150.80% 100.00%
PBT 8,949 20,247 35,412 16,314 82,101 27,169 13,286 -6.37%
  YoY % -55.80% -42.82% 117.07% -80.13% 202.19% 104.49% -
  Horiz. % 67.36% 152.39% 266.54% 122.79% 617.95% 204.49% 100.00%
Tax -4,370 -3,769 -1,713 -3,776 -2,295 -1,946 600 -
  YoY % -15.95% -120.02% 54.63% -64.53% -17.93% -424.33% -
  Horiz. % -728.33% -628.17% -285.50% -629.33% -382.50% -324.33% 100.00%
NP 4,579 16,478 33,699 12,538 79,806 25,223 13,886 -16.87%
  YoY % -72.21% -51.10% 168.77% -84.29% 216.40% 81.64% -
  Horiz. % 32.98% 118.67% 242.68% 90.29% 574.72% 181.64% 100.00%
NP to SH -1,751 9,612 27,443 6,304 73,422 24,702 14,005 -
  YoY % -118.22% -64.97% 335.33% -91.41% 197.23% 76.38% -
  Horiz. % -12.50% 68.63% 195.95% 45.01% 524.26% 176.38% 100.00%
Tax Rate 48.83 % 18.62 % 4.84 % 23.15 % 2.80 % 7.16 % -4.52 % -
  YoY % 162.24% 284.71% -79.09% 726.79% -60.89% 258.41% -
  Horiz. % -1,080.31% -411.95% -107.08% -512.17% -61.95% -158.41% 100.00%
Total Cost 72,819 44,927 36,444 84,265 -4,293 59,887 42,554 9.36%
  YoY % 62.08% 23.28% -56.75% 2,062.85% -107.17% 40.73% -
  Horiz. % 171.12% 105.58% 85.64% 198.02% -10.09% 140.73% 100.00%
Net Worth 887,788 916,640 855,366 813,039 953,838 943,802 778,055 2.22%
  YoY % -3.15% 7.16% 5.21% -14.76% 1.06% 21.30% -
  Horiz. % 114.10% 117.81% 109.94% 104.50% 122.59% 121.30% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 887,788 916,640 855,366 813,039 953,838 943,802 778,055 2.22%
  YoY % -3.15% 7.16% 5.21% -14.76% 1.06% 21.30% -
  Horiz. % 114.10% 117.81% 109.94% 104.50% 122.59% 121.30% 100.00%
NOSH 591,859 591,381 594,004 589,158 588,789 582,594 576,337 0.44%
  YoY % 0.08% -0.44% 0.82% 0.06% 1.06% 1.09% -
  Horiz. % 102.69% 102.61% 103.07% 102.22% 102.16% 101.09% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.92 % 26.83 % 48.04 % 12.95 % 105.69 % 29.64 % 24.60 % -21.12%
  YoY % -77.94% -44.15% 270.97% -87.75% 256.58% 20.49% -
  Horiz. % 24.07% 109.07% 195.28% 52.64% 429.63% 120.49% 100.00%
ROE -0.20 % 1.05 % 3.21 % 0.78 % 7.70 % 2.62 % 1.80 % -
  YoY % -119.05% -67.29% 311.54% -89.87% 193.89% 45.56% -
  Horiz. % -11.11% 58.33% 178.33% 43.33% 427.78% 145.56% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.08 10.38 11.81 16.43 12.83 14.61 9.79 4.94%
  YoY % 26.01% -12.11% -28.12% 28.06% -12.18% 49.23% -
  Horiz. % 133.61% 106.03% 120.63% 167.82% 131.05% 149.23% 100.00%
EPS -0.30 1.63 4.62 1.07 12.47 4.24 2.43 -
  YoY % -118.40% -64.72% 331.78% -91.42% 194.10% 74.49% -
  Horiz. % -12.35% 67.08% 190.12% 44.03% 513.17% 174.49% 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 1.5000 1.5500 1.4400 1.3800 1.6200 1.6200 1.3500 1.77%
  YoY % -3.23% 7.64% 4.35% -14.81% 0.00% 20.00% -
  Horiz. % 111.11% 114.81% 106.67% 102.22% 120.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.56 8.38 9.57 13.20 10.30 11.61 7.70 5.40%
  YoY % 26.01% -12.43% -27.50% 28.16% -11.28% 50.78% -
  Horiz. % 137.14% 108.83% 124.29% 171.43% 133.77% 150.78% 100.00%
EPS -0.24 1.31 3.74 0.86 10.01 3.37 1.91 -
  YoY % -118.32% -64.97% 334.88% -91.41% 197.03% 76.44% -
  Horiz. % -12.57% 68.59% 195.81% 45.03% 524.08% 176.44% 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 1.2110 1.2503 1.1667 1.1090 1.3010 1.2874 1.0613 2.22%
  YoY % -3.14% 7.17% 5.20% -14.76% 1.06% 21.30% -
  Horiz. % 114.11% 117.81% 109.93% 104.49% 122.59% 121.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4750 0.6550 0.7800 0.8050 0.9150 0.9700 0.7850 -
P/RPS 3.63 6.31 6.61 4.90 7.13 6.64 8.02 -12.37%
  YoY % -42.47% -4.54% 34.90% -31.28% 7.38% -17.21% -
  Horiz. % 45.26% 78.68% 82.42% 61.10% 88.90% 82.79% 100.00%
P/EPS -160.56 40.30 16.88 75.23 7.34 22.88 32.30 -
  YoY % -498.41% 138.74% -77.56% 924.93% -67.92% -29.16% -
  Horiz. % -497.09% 124.77% 52.26% 232.91% 22.72% 70.84% 100.00%
EY -0.62 2.48 5.92 1.33 13.63 4.37 3.10 -
  YoY % -125.00% -58.11% 345.11% -90.24% 211.90% 40.97% -
  Horiz. % -20.00% 80.00% 190.97% 42.90% 439.68% 140.97% 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 0.32 0.42 0.54 0.58 0.56 0.60 0.58 -9.43%
  YoY % -23.81% -22.22% -6.90% 3.57% -6.67% 3.45% -
  Horiz. % 55.17% 72.41% 93.10% 100.00% 96.55% 103.45% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 14/11/19 13/11/18 15/11/17 08/11/16 04/11/15 12/11/14 14/11/13 -
Price 0.4750 0.5500 0.7800 0.7850 0.9100 0.8800 0.8550 -
P/RPS 3.63 5.30 6.61 4.78 7.10 6.02 8.73 -13.60%
  YoY % -31.51% -19.82% 38.28% -32.68% 17.94% -31.04% -
  Horiz. % 41.58% 60.71% 75.72% 54.75% 81.33% 68.96% 100.00%
P/EPS -160.56 33.84 16.88 73.36 7.30 20.75 35.19 -
  YoY % -574.47% 100.47% -76.99% 904.93% -64.82% -41.03% -
  Horiz. % -456.27% 96.16% 47.97% 208.47% 20.74% 58.97% 100.00%
EY -0.62 2.96 5.92 1.36 13.70 4.82 2.84 -
  YoY % -120.95% -50.00% 335.29% -90.07% 184.23% 69.72% -
  Horiz. % -21.83% 104.23% 208.45% 47.89% 482.39% 169.72% 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 0.32 0.35 0.54 0.57 0.56 0.54 0.63 -10.67%
  YoY % -8.57% -35.19% -5.26% 1.79% 3.70% -14.29% -
  Horiz. % 50.79% 55.56% 85.71% 90.48% 88.89% 85.71% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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