Highlights

[AMPROP] YoY Cumulative Quarter Result on 2018-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     1.53%    YoY -     -90.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 101,527 142,952 97,719 106,248 141,326 122,148 124,749 -3.37%
  YoY % -28.98% 46.29% -8.03% -24.82% 15.70% -2.08% -
  Horiz. % 81.39% 114.59% 78.33% 85.17% 113.29% 97.92% 100.00%
PBT 10,798 24,113 23,420 112,364 27,254 88,637 34,058 -17.41%
  YoY % -55.22% 2.96% -79.16% 312.28% -69.25% 160.25% -
  Horiz. % 31.70% 70.80% 68.77% 329.92% 80.02% 260.25% 100.00%
Tax -7,215 -11,032 -6,495 -2,920 -10,324 -2,912 -3,000 15.73%
  YoY % 34.60% -69.85% -122.43% 71.72% -254.53% 2.93% -
  Horiz. % 240.50% 367.73% 216.50% 97.33% 344.13% 97.07% 100.00%
NP 3,583 13,081 16,925 109,444 16,930 85,725 31,058 -30.21%
  YoY % -72.61% -22.71% -84.54% 546.45% -80.25% 176.02% -
  Horiz. % 11.54% 42.12% 54.49% 352.39% 54.51% 276.02% 100.00%
NP to SH 2,494 6,722 9,759 102,648 10,315 78,749 30,583 -34.12%
  YoY % -62.90% -31.12% -90.49% 895.13% -86.90% 157.49% -
  Horiz. % 8.15% 21.98% 31.91% 335.64% 33.73% 257.49% 100.00%
Tax Rate 66.82 % 45.75 % 27.73 % 2.60 % 37.88 % 3.29 % 8.81 % 40.13%
  YoY % 46.05% 64.98% 966.54% -93.14% 1,051.37% -62.66% -
  Horiz. % 758.46% 519.30% 314.76% 29.51% 429.97% 37.34% 100.00%
Total Cost 97,944 129,871 80,794 -3,196 124,396 36,423 93,691 0.74%
  YoY % -24.58% 60.74% 2,627.97% -102.57% 241.53% -61.12% -
  Horiz. % 104.54% 138.62% 86.23% -3.41% 132.77% 38.88% 100.00%
Net Worth 1,000,700 1,036,081 898,547 895,500 841,798 930,616 937,410 1.09%
  YoY % -3.41% 15.31% 0.34% 6.38% -9.54% -0.72% -
  Horiz. % 106.75% 110.53% 95.85% 95.53% 89.80% 99.28% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,000,700 1,036,081 898,547 895,500 841,798 930,616 937,410 1.09%
  YoY % -3.41% 15.31% 0.34% 6.38% -9.54% -0.72% -
  Horiz. % 106.75% 110.53% 95.85% 95.53% 89.80% 99.28% 100.00%
NOSH 714,786 714,539 591,150 593,047 592,816 588,997 585,881 3.37%
  YoY % 0.03% 20.87% -0.32% 0.04% 0.65% 0.53% -
  Horiz. % 122.00% 121.96% 100.90% 101.22% 101.18% 100.53% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.53 % 9.15 % 17.32 % 103.01 % 11.98 % 70.18 % 24.90 % -27.77%
  YoY % -61.42% -47.17% -83.19% 759.85% -82.93% 181.85% -
  Horiz. % 14.18% 36.75% 69.56% 413.69% 48.11% 281.85% 100.00%
ROE 0.25 % 0.65 % 1.09 % 11.46 % 1.23 % 8.46 % 3.26 % -34.79%
  YoY % -61.54% -40.37% -90.49% 831.71% -85.46% 159.51% -
  Horiz. % 7.67% 19.94% 33.44% 351.53% 37.73% 259.51% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 14.20 20.01 16.53 17.92 23.84 20.74 21.29 -6.52%
  YoY % -29.04% 21.05% -7.76% -24.83% 14.95% -2.58% -
  Horiz. % 66.70% 93.99% 77.64% 84.17% 111.98% 97.42% 100.00%
EPS 0.35 1.06 1.65 17.30 1.74 13.37 5.22 -36.24%
  YoY % -66.98% -35.76% -90.46% 894.25% -86.99% 156.13% -
  Horiz. % 6.70% 20.31% 31.61% 331.42% 33.33% 256.13% 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 1.4000 1.4500 1.5200 1.5100 1.4200 1.5800 1.6000 -2.20%
  YoY % -3.45% -4.61% 0.66% 6.34% -10.13% -1.25% -
  Horiz. % 87.50% 90.62% 95.00% 94.38% 88.75% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,305,615
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.78 10.95 7.48 8.14 10.82 9.36 9.55 -3.36%
  YoY % -28.95% 46.39% -8.11% -24.77% 15.60% -1.99% -
  Horiz. % 81.47% 114.66% 78.32% 85.24% 113.30% 98.01% 100.00%
EPS 0.19 0.51 0.75 7.86 0.79 6.03 2.34 -34.17%
  YoY % -62.75% -32.00% -90.46% 894.94% -86.90% 157.69% -
  Horiz. % 8.12% 21.79% 32.05% 335.90% 33.76% 257.69% 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 0.7665 0.7936 0.6882 0.6859 0.6448 0.7128 0.7180 1.09%
  YoY % -3.41% 15.32% 0.34% 6.37% -9.54% -0.72% -
  Horiz. % 106.75% 110.53% 95.85% 95.53% 89.81% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.4500 0.4800 0.5100 0.7400 0.7850 0.8950 0.7500 -
P/RPS 3.17 2.40 3.09 4.13 3.29 4.32 3.52 -1.73%
  YoY % 32.08% -22.33% -25.18% 25.53% -23.84% 22.73% -
  Horiz. % 90.06% 68.18% 87.78% 117.33% 93.47% 122.73% 100.00%
P/EPS 128.97 51.02 30.89 4.28 45.11 6.69 14.37 44.11%
  YoY % 152.78% 65.17% 621.73% -90.51% 574.29% -53.44% -
  Horiz. % 897.49% 355.05% 214.96% 29.78% 313.92% 46.56% 100.00%
EY 0.78 1.96 3.24 23.39 2.22 14.94 6.96 -30.54%
  YoY % -60.20% -39.51% -86.15% 953.60% -85.14% 114.66% -
  Horiz. % 11.21% 28.16% 46.55% 336.06% 31.90% 214.66% 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 0.33 0.34 0.49 0.55 0.57 0.47 -6.20%
  YoY % -3.03% -2.94% -30.61% -10.91% -3.51% 21.28% -
  Horiz. % 68.09% 70.21% 72.34% 104.26% 117.02% 121.28% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 10/02/21 19/02/20 27/02/19 09/02/18 17/02/17 04/02/16 05/02/15 -
Price 0.4050 0.4700 0.5200 0.6900 0.8450 0.8450 0.7950 -
P/RPS 2.85 2.35 3.15 3.85 3.54 4.07 3.73 -4.38%
  YoY % 21.28% -25.40% -18.18% 8.76% -13.02% 9.12% -
  Horiz. % 76.41% 63.00% 84.45% 103.22% 94.91% 109.12% 100.00%
P/EPS 116.07 49.96 31.50 3.99 48.56 6.32 15.23 40.24%
  YoY % 132.33% 58.60% 689.47% -91.78% 668.35% -58.50% -
  Horiz. % 762.11% 328.04% 206.83% 26.20% 318.84% 41.50% 100.00%
EY 0.86 2.00 3.17 25.08 2.06 15.82 6.57 -28.72%
  YoY % -57.00% -36.91% -87.36% 1,117.48% -86.98% 140.79% -
  Horiz. % 13.09% 30.44% 48.25% 381.74% 31.35% 240.79% 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 0.34 0.46 0.60 0.53 0.50 -8.67%
  YoY % -9.38% -5.88% -26.09% -23.33% 13.21% 6.00% -
  Horiz. % 58.00% 64.00% 68.00% 92.00% 120.00% 106.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS