Highlights

[AMPROP] YoY Cumulative Quarter Result on 2015-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     7.26%    YoY -     157.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 97,719 106,248 141,326 122,148 124,749 116,132 86,970 1.96%
  YoY % -8.03% -24.82% 15.70% -2.08% 7.42% 33.53% -
  Horiz. % 112.36% 122.17% 162.50% 140.45% 143.44% 133.53% 100.00%
PBT 23,420 112,364 27,254 88,637 34,058 16,948 49,724 -11.79%
  YoY % -79.16% 312.28% -69.25% 160.25% 100.96% -65.92% -
  Horiz. % 47.10% 225.98% 54.81% 178.26% 68.49% 34.08% 100.00%
Tax -6,495 -2,920 -10,324 -2,912 -3,000 19,702 540 -
  YoY % -122.43% 71.72% -254.53% 2.93% -115.23% 3,548.52% -
  Horiz. % -1,202.78% -540.74% -1,911.85% -539.26% -555.56% 3,648.52% 100.00%
NP 16,925 109,444 16,930 85,725 31,058 36,650 50,264 -16.58%
  YoY % -84.54% 546.45% -80.25% 176.02% -15.26% -27.08% -
  Horiz. % 33.67% 217.74% 33.68% 170.55% 61.79% 72.92% 100.00%
NP to SH 9,759 102,648 10,315 78,749 30,583 36,491 50,337 -23.91%
  YoY % -90.49% 895.13% -86.90% 157.49% -16.19% -27.51% -
  Horiz. % 19.39% 203.92% 20.49% 156.44% 60.76% 72.49% 100.00%
Tax Rate 27.73 % 2.60 % 37.88 % 3.29 % 8.81 % -116.25 % -1.09 % -
  YoY % 966.54% -93.14% 1,051.37% -62.66% 107.58% -10,565.14% -
  Horiz. % -2,544.04% -238.53% -3,475.23% -301.83% -808.26% 10,665.14% 100.00%
Total Cost 80,794 -3,196 124,396 36,423 93,691 79,482 36,706 14.05%
  YoY % 2,627.97% -102.57% 241.53% -61.12% 17.88% 116.54% -
  Horiz. % 220.11% -8.71% 338.90% 99.23% 255.25% 216.54% 100.00%
Net Worth 898,547 895,500 841,798 930,616 937,410 801,303 699,443 4.26%
  YoY % 0.34% 6.38% -9.54% -0.72% 16.99% 14.56% -
  Horiz. % 128.47% 128.03% 120.35% 133.05% 134.02% 114.56% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 898,547 895,500 841,798 930,616 937,410 801,303 699,443 4.26%
  YoY % 0.34% 6.38% -9.54% -0.72% 16.99% 14.56% -
  Horiz. % 128.47% 128.03% 120.35% 133.05% 134.02% 114.56% 100.00%
NOSH 591,150 593,047 592,816 588,997 585,881 576,477 573,314 0.51%
  YoY % -0.32% 0.04% 0.65% 0.53% 1.63% 0.55% -
  Horiz. % 103.11% 103.44% 103.40% 102.74% 102.19% 100.55% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.32 % 103.01 % 11.98 % 70.18 % 24.90 % 31.56 % 57.79 % -18.19%
  YoY % -83.19% 759.85% -82.93% 181.85% -21.10% -45.39% -
  Horiz. % 29.97% 178.25% 20.73% 121.44% 43.09% 54.61% 100.00%
ROE 1.09 % 11.46 % 1.23 % 8.46 % 3.26 % 4.55 % 7.20 % -26.99%
  YoY % -90.49% 831.71% -85.46% 159.51% -28.35% -36.81% -
  Horiz. % 15.14% 159.17% 17.08% 117.50% 45.28% 63.19% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.53 17.92 23.84 20.74 21.29 20.15 15.17 1.44%
  YoY % -7.76% -24.83% 14.95% -2.58% 5.66% 32.83% -
  Horiz. % 108.97% 118.13% 157.15% 136.72% 140.34% 132.83% 100.00%
EPS 1.65 17.30 1.74 13.37 5.22 6.33 8.78 -24.31%
  YoY % -90.46% 894.25% -86.99% 156.13% -17.54% -27.90% -
  Horiz. % 18.79% 197.04% 19.82% 152.28% 59.45% 72.10% 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 1.5200 1.5100 1.4200 1.5800 1.6000 1.3900 1.2200 3.73%
  YoY % 0.66% 6.34% -10.13% -1.25% 15.11% 13.93% -
  Horiz. % 124.59% 123.77% 116.39% 129.51% 131.15% 113.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.33 14.49 19.28 16.66 17.02 15.84 11.86 1.97%
  YoY % -8.01% -24.84% 15.73% -2.12% 7.45% 33.56% -
  Horiz. % 112.39% 122.18% 162.56% 140.47% 143.51% 133.56% 100.00%
EPS 1.33 14.00 1.41 10.74 4.17 4.98 6.87 -23.93%
  YoY % -90.50% 892.91% -86.87% 157.55% -16.27% -27.51% -
  Horiz. % 19.36% 203.78% 20.52% 156.33% 60.70% 72.49% 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 1.2256 1.2215 1.1482 1.2694 1.2786 1.0930 0.9540 4.26%
  YoY % 0.34% 6.38% -9.55% -0.72% 16.98% 14.57% -
  Horiz. % 128.47% 128.04% 120.36% 133.06% 134.03% 114.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5100 0.7400 0.7850 0.8950 0.7500 0.8700 0.5000 -
P/RPS 3.09 4.13 3.29 4.32 3.52 4.32 3.30 -1.09%
  YoY % -25.18% 25.53% -23.84% 22.73% -18.52% 30.91% -
  Horiz. % 93.64% 125.15% 99.70% 130.91% 106.67% 130.91% 100.00%
P/EPS 30.89 4.28 45.11 6.69 14.37 13.74 5.69 32.55%
  YoY % 621.73% -90.51% 574.29% -53.44% 4.59% 141.48% -
  Horiz. % 542.88% 75.22% 792.79% 117.57% 252.55% 241.48% 100.00%
EY 3.24 23.39 2.22 14.94 6.96 7.28 17.56 -24.54%
  YoY % -86.15% 953.60% -85.14% 114.66% -4.40% -58.54% -
  Horiz. % 18.45% 133.20% 12.64% 85.08% 39.64% 41.46% 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 0.34 0.49 0.55 0.57 0.47 0.63 0.41 -3.07%
  YoY % -30.61% -10.91% -3.51% 21.28% -25.40% 53.66% -
  Horiz. % 82.93% 119.51% 134.15% 139.02% 114.63% 153.66% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 09/02/18 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 -
Price 0.5200 0.6900 0.8450 0.8450 0.7950 0.8700 0.6050 -
P/RPS 3.15 3.85 3.54 4.07 3.73 4.32 3.99 -3.86%
  YoY % -18.18% 8.76% -13.02% 9.12% -13.66% 8.27% -
  Horiz. % 78.95% 96.49% 88.72% 102.01% 93.48% 108.27% 100.00%
P/EPS 31.50 3.99 48.56 6.32 15.23 13.74 6.89 28.81%
  YoY % 689.47% -91.78% 668.35% -58.50% 10.84% 99.42% -
  Horiz. % 457.18% 57.91% 704.79% 91.73% 221.04% 199.42% 100.00%
EY 3.17 25.08 2.06 15.82 6.57 7.28 14.51 -22.38%
  YoY % -87.36% 1,117.48% -86.98% 140.79% -9.75% -49.83% -
  Horiz. % 21.85% 172.85% 14.20% 109.03% 45.28% 50.17% 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 0.34 0.46 0.60 0.53 0.50 0.63 0.50 -6.22%
  YoY % -26.09% -23.33% 13.21% 6.00% -20.63% 26.00% -
  Horiz. % 68.00% 92.00% 120.00% 106.00% 100.00% 126.00% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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