Highlights

[AMPROP] YoY Cumulative Quarter Result on 2010-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -61.38%    YoY -     -94.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 116,132 86,970 93,154 83,116 190,502 107,801 198,790 -8.56%
  YoY % 33.53% -6.64% 12.08% -56.37% 76.72% -45.77% -
  Horiz. % 58.42% 43.75% 46.86% 41.81% 95.83% 54.23% 100.00%
PBT 16,948 49,724 92,657 6,066 28,728 19,353 -2,314 -
  YoY % -65.92% -46.34% 1,427.48% -78.88% 48.44% 936.34% -
  Horiz. % -732.41% -2,148.83% -4,004.19% -262.14% -1,241.49% -836.34% 100.00%
Tax 19,702 540 -191 -3,265 -2,326 1,220 -9,028 -
  YoY % 3,548.52% 382.72% 94.15% -40.37% -290.66% 113.51% -
  Horiz. % -218.23% -5.98% 2.12% 36.17% 25.76% -13.51% 100.00%
NP 36,650 50,264 92,466 2,801 26,402 20,573 -11,342 -
  YoY % -27.08% -45.64% 3,201.18% -89.39% 28.33% 281.39% -
  Horiz. % -323.14% -443.17% -815.25% -24.70% -232.78% -181.39% 100.00%
NP to SH 36,491 50,337 91,219 1,366 24,709 19,667 -7,627 -
  YoY % -27.51% -44.82% 6,577.82% -94.47% 25.64% 357.86% -
  Horiz. % -478.45% -659.98% -1,196.00% -17.91% -323.97% -257.86% 100.00%
Tax Rate -116.25 % -1.09 % 0.21 % 53.82 % 8.10 % -6.30 % - % -
  YoY % -10,565.14% -619.05% -99.61% 564.44% 228.57% 0.00% -
  Horiz. % 1,845.24% 17.30% -3.33% -854.29% -128.57% 100.00% -
Total Cost 79,482 36,706 688 80,315 164,100 87,228 210,132 -14.95%
  YoY % 116.54% 5,235.17% -99.14% -51.06% 88.13% -58.49% -
  Horiz. % 37.82% 17.47% 0.33% 38.22% 78.09% 41.51% 100.00%
Net Worth 801,303 699,443 653,201 517,941 685,524 0 349,187 14.83%
  YoY % 14.56% 7.08% 26.11% -24.45% 0.00% 0.00% -
  Horiz. % 229.48% 200.31% 187.06% 148.33% 196.32% 0.00% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 17,189 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 18.84 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 801,303 699,443 653,201 517,941 685,524 0 349,187 14.83%
  YoY % 14.56% 7.08% 26.11% -24.45% 0.00% 0.00% -
  Horiz. % 229.48% 200.31% 187.06% 148.33% 196.32% 0.00% 100.00%
NOSH 576,477 573,314 572,983 569,166 753,323 954,757 918,915 -7.47%
  YoY % 0.55% 0.06% 0.67% -24.45% -21.10% 3.90% -
  Horiz. % 62.73% 62.39% 62.35% 61.94% 81.98% 103.90% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 31.56 % 57.79 % 99.26 % 3.37 % 13.86 % 19.08 % -5.71 % -
  YoY % -45.39% -41.78% 2,845.40% -75.69% -27.36% 434.15% -
  Horiz. % -552.71% -1,012.08% -1,738.35% -59.02% -242.73% -334.15% 100.00%
ROE 4.55 % 7.20 % 13.96 % 0.26 % 3.60 % - % -2.18 % -
  YoY % -36.81% -48.42% 5,269.23% -92.78% 0.00% 0.00% -
  Horiz. % -208.72% -330.28% -640.37% -11.93% -165.14% 0.00% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 20.15 15.17 16.26 14.60 25.29 11.29 21.63 -1.17%
  YoY % 32.83% -6.70% 11.37% -42.27% 124.00% -47.80% -
  Horiz. % 93.16% 70.13% 75.17% 67.50% 116.92% 52.20% 100.00%
EPS 6.33 8.78 15.92 0.24 3.28 2.07 0.83 40.26%
  YoY % -27.90% -44.85% 6,533.33% -92.68% 58.45% 149.40% -
  Horiz. % 762.65% 1,057.83% 1,918.07% 28.92% 395.18% 249.40% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3900 1.2200 1.1400 0.9100 0.9100 0.0000 0.3800 24.10%
  YoY % 13.93% 7.02% 25.27% 0.00% 0.00% 0.00% -
  Horiz. % 365.79% 321.05% 300.00% 239.47% 239.47% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.84 11.86 12.71 11.34 25.98 14.70 27.12 -8.56%
  YoY % 33.56% -6.69% 12.08% -56.35% 76.73% -45.80% -
  Horiz. % 58.41% 43.73% 46.87% 41.81% 95.80% 54.20% 100.00%
EPS 4.98 6.87 12.44 0.19 3.37 2.68 -1.04 -
  YoY % -27.51% -44.77% 6,447.37% -94.36% 25.75% 357.69% -
  Horiz. % -478.85% -660.58% -1,196.15% -18.27% -324.04% -257.69% 100.00%
DPS 0.00 0.00 2.34 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.0930 0.9540 0.8910 0.7065 0.9351 0.0000 0.4763 14.83%
  YoY % 14.57% 7.07% 26.11% -24.45% 0.00% 0.00% -
  Horiz. % 229.48% 200.29% 187.07% 148.33% 196.33% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8700 0.5000 0.4300 0.4100 0.4400 0.3100 1.0300 -
P/RPS 4.32 3.30 2.64 2.81 1.74 2.75 4.76 -1.60%
  YoY % 30.91% 25.00% -6.05% 61.49% -36.73% -42.23% -
  Horiz. % 90.76% 69.33% 55.46% 59.03% 36.55% 57.77% 100.00%
P/EPS 13.74 5.69 2.70 170.83 13.41 15.05 -124.10 -
  YoY % 141.48% 110.74% -98.42% 1,173.90% -10.90% 112.13% -
  Horiz. % -11.07% -4.59% -2.18% -137.66% -10.81% -12.13% 100.00%
EY 7.28 17.56 37.02 0.59 7.45 6.64 -0.81 -
  YoY % -58.54% -52.57% 6,174.58% -92.08% 12.20% 919.75% -
  Horiz. % -898.77% -2,167.90% -4,570.37% -72.84% -919.75% -819.75% 100.00%
DY 0.00 0.00 6.98 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.63 0.41 0.38 0.45 0.48 0.00 2.71 -21.57%
  YoY % 53.66% 7.89% -15.56% -6.25% 0.00% 0.00% -
  Horiz. % 23.25% 15.13% 14.02% 16.61% 17.71% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 06/02/13 21/02/12 22/02/11 09/02/10 13/02/09 19/02/08 -
Price 0.8700 0.6050 0.4800 0.4100 0.4000 0.3100 0.8400 -
P/RPS 4.32 3.99 2.95 2.81 1.58 2.75 3.88 1.80%
  YoY % 8.27% 35.25% 4.98% 77.85% -42.55% -29.12% -
  Horiz. % 111.34% 102.84% 76.03% 72.42% 40.72% 70.88% 100.00%
P/EPS 13.74 6.89 3.02 170.83 12.20 15.05 -101.20 -
  YoY % 99.42% 128.15% -98.23% 1,300.25% -18.94% 114.87% -
  Horiz. % -13.58% -6.81% -2.98% -168.80% -12.06% -14.87% 100.00%
EY 7.28 14.51 33.17 0.59 8.20 6.64 -0.99 -
  YoY % -49.83% -56.26% 5,522.03% -92.80% 23.49% 770.71% -
  Horiz. % -735.35% -1,465.66% -3,350.50% -59.60% -828.28% -670.71% 100.00%
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.63 0.50 0.42 0.45 0.44 0.00 2.21 -18.86%
  YoY % 26.00% 19.05% -6.67% 2.27% 0.00% 0.00% -
  Horiz. % 28.51% 22.62% 19.00% 20.36% 19.91% 0.00% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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