Highlights

[AMPROP] YoY Cumulative Quarter Result on 2008-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 13-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     21.69%    YoY -     357.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 93,154 83,116 190,502 107,801 198,790 186,365 156,863 -8.32%
  YoY % 12.08% -56.37% 76.72% -45.77% 6.67% 18.81% -
  Horiz. % 59.39% 52.99% 121.44% 68.72% 126.73% 118.81% 100.00%
PBT 92,657 6,066 28,728 19,353 -2,314 2,341 785 121.40%
  YoY % 1,427.48% -78.88% 48.44% 936.34% -198.85% 198.22% -
  Horiz. % 11,803.44% 772.74% 3,659.62% 2,465.35% -294.78% 298.22% 100.00%
Tax -191 -3,265 -2,326 1,220 -9,028 5,985 -1,228 -26.66%
  YoY % 94.15% -40.37% -290.66% 113.51% -250.84% 587.38% -
  Horiz. % 15.55% 265.88% 189.41% -99.35% 735.18% -487.38% 100.00%
NP 92,466 2,801 26,402 20,573 -11,342 8,326 -443 -
  YoY % 3,201.18% -89.39% 28.33% 281.39% -236.22% 1,979.46% -
  Horiz. % -20,872.69% -632.28% -5,959.82% -4,644.02% 2,560.27% -1,879.46% 100.00%
NP to SH 91,219 1,366 24,709 19,667 -7,627 8,832 -3,556 -
  YoY % 6,577.82% -94.47% 25.64% 357.86% -186.36% 348.37% -
  Horiz. % -2,565.21% -38.41% -694.85% -553.07% 214.48% -248.37% 100.00%
Tax Rate 0.21 % 53.82 % 8.10 % -6.30 % - % -255.66 % 156.43 % -66.77%
  YoY % -99.61% 564.44% 228.57% 0.00% 0.00% -263.43% -
  Horiz. % 0.13% 34.41% 5.18% -4.03% 0.00% -163.43% 100.00%
Total Cost 688 80,315 164,100 87,228 210,132 178,039 157,306 -59.54%
  YoY % -99.14% -51.06% 88.13% -58.49% 18.03% 13.18% -
  Horiz. % 0.44% 51.06% 104.32% 55.45% 133.58% 113.18% 100.00%
Net Worth 653,201 517,941 685,524 0 349,187 297,718 423,972 7.47%
  YoY % 26.11% -24.45% 0.00% 0.00% 17.29% -29.78% -
  Horiz. % 154.07% 122.16% 161.69% 0.00% 82.36% 70.22% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 17,189 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 18.84 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 653,201 517,941 685,524 0 349,187 297,718 423,972 7.47%
  YoY % 26.11% -24.45% 0.00% 0.00% 17.29% -29.78% -
  Horiz. % 154.07% 122.16% 161.69% 0.00% 82.36% 70.22% 100.00%
NOSH 572,983 569,166 753,323 954,757 918,915 802,909 808,181 -5.57%
  YoY % 0.67% -24.45% -21.10% 3.90% 14.45% -0.65% -
  Horiz. % 70.90% 70.43% 93.21% 118.14% 113.70% 99.35% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 99.26 % 3.37 % 13.86 % 19.08 % -5.71 % 4.47 % -0.28 % -
  YoY % 2,845.40% -75.69% -27.36% 434.15% -227.74% 1,696.43% -
  Horiz. % -35,450.00% -1,203.57% -4,950.00% -6,814.29% 2,039.29% -1,596.43% 100.00%
ROE 13.96 % 0.26 % 3.60 % - % -2.18 % 2.97 % -0.84 % -
  YoY % 5,269.23% -92.78% 0.00% 0.00% -173.40% 453.57% -
  Horiz. % -1,661.90% -30.95% -428.57% 0.00% 259.52% -353.57% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.26 14.60 25.29 11.29 21.63 23.21 19.41 -2.91%
  YoY % 11.37% -42.27% 124.00% -47.80% -6.81% 19.58% -
  Horiz. % 83.77% 75.22% 130.29% 58.17% 111.44% 119.58% 100.00%
EPS 15.92 0.24 3.28 2.07 0.83 1.10 -0.44 -
  YoY % 6,533.33% -92.68% 58.45% 149.40% -24.55% 350.00% -
  Horiz. % -3,618.18% -54.55% -745.45% -470.45% -188.64% -250.00% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 1.1400 0.9100 0.9100 0.0000 0.3800 0.3708 0.5246 13.80%
  YoY % 25.27% 0.00% 0.00% 0.00% 2.48% -29.32% -
  Horiz. % 217.31% 173.47% 173.47% 0.00% 72.44% 70.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 12.71 11.34 25.98 14.70 27.12 25.42 21.40 -8.31%
  YoY % 12.08% -56.35% 76.73% -45.80% 6.69% 18.79% -
  Horiz. % 59.39% 52.99% 121.40% 68.69% 126.73% 118.79% 100.00%
EPS 12.44 0.19 3.37 2.68 -1.04 1.20 -0.49 -
  YoY % 6,447.37% -94.36% 25.75% 357.69% -186.67% 344.90% -
  Horiz. % -2,538.78% -38.78% -687.76% -546.94% 212.24% -244.90% 100.00%
DPS 2.34 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. % 100.00% - - - - - -
NAPS 0.8910 0.7065 0.9351 0.0000 0.4763 0.4061 0.5783 7.47%
  YoY % 26.11% -24.45% 0.00% 0.00% 17.29% -29.78% -
  Horiz. % 154.07% 122.17% 161.70% 0.00% 82.36% 70.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.4300 0.4100 0.4400 0.3100 1.0300 0.4800 0.3000 -
P/RPS 2.64 2.81 1.74 2.75 4.76 2.07 1.55 9.28%
  YoY % -6.05% 61.49% -36.73% -42.23% 129.95% 33.55% -
  Horiz. % 170.32% 181.29% 112.26% 177.42% 307.10% 133.55% 100.00%
P/EPS 2.70 170.83 13.41 15.05 -124.10 43.64 -68.18 -
  YoY % -98.42% 1,173.90% -10.90% 112.13% -384.37% 164.01% -
  Horiz. % -3.96% -250.56% -19.67% -22.07% 182.02% -64.01% 100.00%
EY 37.02 0.59 7.45 6.64 -0.81 2.29 -1.47 -
  YoY % 6,174.58% -92.08% 12.20% 919.75% -135.37% 255.78% -
  Horiz. % -2,518.37% -40.14% -506.80% -451.70% 55.10% -155.78% 100.00%
DY 6.98 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. % 100.00% - - - - - -
P/NAPS 0.38 0.45 0.48 0.00 2.71 1.29 0.57 -6.53%
  YoY % -15.56% -6.25% 0.00% 0.00% 110.08% 126.32% -
  Horiz. % 66.67% 78.95% 84.21% 0.00% 475.44% 226.32% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 22/02/11 09/02/10 13/02/09 19/02/08 27/02/07 27/02/06 -
Price 0.4800 0.4100 0.4000 0.3100 0.8400 0.9000 0.3900 -
P/RPS 2.95 2.81 1.58 2.75 3.88 3.88 2.01 6.60%
  YoY % 4.98% 77.85% -42.55% -29.12% 0.00% 93.03% -
  Horiz. % 146.77% 139.80% 78.61% 136.82% 193.03% 193.03% 100.00%
P/EPS 3.02 170.83 12.20 15.05 -101.20 81.82 -88.64 -
  YoY % -98.23% 1,300.25% -18.94% 114.87% -223.69% 192.31% -
  Horiz. % -3.41% -192.72% -13.76% -16.98% 114.17% -92.31% 100.00%
EY 33.17 0.59 8.20 6.64 -0.99 1.22 -1.13 -
  YoY % 5,522.03% -92.80% 23.49% 770.71% -181.15% 207.96% -
  Horiz. % -2,935.40% -52.21% -725.66% -587.61% 87.61% -107.96% 100.00%
DY 6.25 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. % 100.00% - - - - - -
P/NAPS 0.42 0.45 0.44 0.00 2.21 2.43 0.74 -9.00%
  YoY % -6.67% 2.27% 0.00% 0.00% -9.05% 228.38% -
  Horiz. % 56.76% 60.81% 59.46% 0.00% 298.65% 328.38% 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
 
 

473  418  509  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.50+0.31 
 AIRASIA 0.845+0.02 
 K1 0.485+0.04 
 BCMALL 0.29+0.03 
 HLT 0.845+0.15 
 HLT-WA 0.565+0.125 

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