Highlights

[AMPROP] YoY Quarter Result on 2013-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 02-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -75.83%    YoY -     -45.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 43,829 34,400 40,714 32,535 29,553 30,445 29,778 6.65%
  YoY % 27.41% -15.51% 25.14% 10.09% -2.93% 2.24% -
  Horiz. % 147.19% 115.52% 136.73% 109.26% 99.24% 102.24% 100.00%
PBT 5,606 58,521 18,515 11,680 21,028 2,480 4,483 3.79%
  YoY % -90.42% 216.07% 58.52% -44.46% 747.90% -44.68% -
  Horiz. % 125.05% 1,305.40% 413.00% 260.54% 469.06% 55.32% 100.00%
Tax -506 -1,080 -848 -476 -222 -602 -1,041 -11.32%
  YoY % 53.15% -27.36% -78.15% -114.41% 63.12% 42.17% -
  Horiz. % 48.61% 103.75% 81.46% 45.73% 21.33% 57.83% 100.00%
NP 5,100 57,441 17,667 11,204 20,806 1,878 3,442 6.77%
  YoY % -91.12% 225.13% 57.68% -46.15% 1,007.88% -45.44% -
  Horiz. % 148.17% 1,668.83% 513.28% 325.51% 604.47% 54.56% 100.00%
NP to SH 4,477 56,938 17,668 11,231 20,753 1,675 3,097 6.33%
  YoY % -92.14% 222.27% 57.31% -45.88% 1,138.99% -45.92% -
  Horiz. % 144.56% 1,838.49% 570.49% 362.64% 670.10% 54.08% 100.00%
Tax Rate 9.03 % 1.85 % 4.58 % 4.08 % 1.06 % 24.27 % 23.22 % -14.55%
  YoY % 388.11% -59.61% 12.25% 284.91% -95.63% 4.52% -
  Horiz. % 38.89% 7.97% 19.72% 17.57% 4.57% 104.52% 100.00%
Total Cost 38,729 -23,041 23,047 21,331 8,747 28,567 26,336 6.63%
  YoY % 268.09% -199.97% 8.04% 143.87% -69.38% 8.47% -
  Horiz. % 147.06% -87.49% 87.51% 81.00% 33.21% 108.47% 100.00%
Net Worth 848,273 914,548 955,809 748,733 682,211 577,586 527,637 8.23%
  YoY % -7.25% -4.32% 27.66% 9.75% 18.11% 9.47% -
  Horiz. % 160.77% 173.33% 181.15% 141.90% 129.30% 109.47% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 848,273 914,548 955,809 748,733 682,211 577,586 527,637 8.23%
  YoY % -7.25% -4.32% 27.66% 9.75% 18.11% 9.47% -
  Horiz. % 160.77% 173.33% 181.15% 141.90% 129.30% 109.47% 100.00%
NOSH 589,078 590,031 579,278 575,948 573,287 577,586 573,518 0.45%
  YoY % -0.16% 1.86% 0.58% 0.46% -0.74% 0.71% -
  Horiz. % 102.71% 102.88% 101.00% 100.42% 99.96% 100.71% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.64 % 166.98 % 43.39 % 34.44 % 70.40 % 6.17 % 11.56 % 0.11%
  YoY % -93.03% 284.84% 25.99% -51.08% 1,041.00% -46.63% -
  Horiz. % 100.69% 1,444.46% 375.35% 297.92% 609.00% 53.37% 100.00%
ROE 0.53 % 6.23 % 1.85 % 1.50 % 3.04 % 0.29 % 0.59 % -1.77%
  YoY % -91.49% 236.76% 23.33% -50.66% 948.28% -50.85% -
  Horiz. % 89.83% 1,055.93% 313.56% 254.24% 515.25% 49.15% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.44 5.83 7.03 5.65 5.16 5.27 5.19 6.18%
  YoY % 27.62% -17.07% 24.42% 9.50% -2.09% 1.54% -
  Horiz. % 143.35% 112.33% 135.45% 108.86% 99.42% 101.54% 100.00%
EPS 0.76 9.65 3.05 1.95 3.62 0.29 0.54 5.86%
  YoY % -92.12% 216.39% 56.41% -46.13% 1,148.28% -46.30% -
  Horiz. % 140.74% 1,787.04% 564.81% 361.11% 670.37% 53.70% 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 1.4400 1.5500 1.6500 1.3000 1.1900 1.0000 0.9200 7.75%
  YoY % -7.10% -6.06% 26.92% 9.24% 19.00% 8.70% -
  Horiz. % 156.52% 168.48% 179.35% 141.30% 129.35% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.98 4.69 5.55 4.44 4.03 4.15 4.06 6.66%
  YoY % 27.51% -15.50% 25.00% 10.17% -2.89% 2.22% -
  Horiz. % 147.29% 115.52% 136.70% 109.36% 99.26% 102.22% 100.00%
EPS 0.61 7.77 2.41 1.53 2.83 0.23 0.42 6.41%
  YoY % -92.15% 222.41% 57.52% -45.94% 1,130.43% -45.24% -
  Horiz. % 145.24% 1,850.00% 573.81% 364.29% 673.81% 54.76% 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 1.1571 1.2475 1.3037 1.0213 0.9305 0.7878 0.7197 8.23%
  YoY % -7.25% -4.31% 27.65% 9.76% 18.11% 9.46% -
  Horiz. % 160.78% 173.34% 181.14% 141.91% 129.29% 109.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.8550 0.8650 1.2000 0.7650 0.4700 0.6000 0.3800 -
P/RPS 11.49 14.84 17.07 13.54 9.12 11.38 7.32 7.80%
  YoY % -22.57% -13.06% 26.07% 48.46% -19.86% 55.46% -
  Horiz. % 156.97% 202.73% 233.20% 184.97% 124.59% 155.46% 100.00%
P/EPS 112.50 8.96 39.34 39.23 12.98 206.90 70.37 8.13%
  YoY % 1,155.58% -77.22% 0.28% 202.23% -93.73% 194.02% -
  Horiz. % 159.87% 12.73% 55.90% 55.75% 18.45% 294.02% 100.00%
EY 0.89 11.16 2.54 2.55 7.70 0.48 1.42 -7.48%
  YoY % -92.03% 339.37% -0.39% -66.88% 1,504.17% -66.20% -
  Horiz. % 62.68% 785.92% 178.87% 179.58% 542.25% 33.80% 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 0.59 0.56 0.73 0.59 0.39 0.60 0.41 6.25%
  YoY % 5.36% -23.29% 23.73% 51.28% -35.00% 46.34% -
  Horiz. % 143.90% 136.59% 178.05% 143.90% 95.12% 146.34% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 21/08/15 04/08/14 02/08/13 13/08/12 11/08/11 09/08/10 -
Price 0.9450 0.7750 1.2300 0.8250 0.5000 0.4900 0.4000 -
P/RPS 12.70 13.29 17.50 14.60 9.70 9.30 7.70 8.69%
  YoY % -4.44% -24.06% 19.86% 50.52% 4.30% 20.78% -
  Horiz. % 164.94% 172.60% 227.27% 189.61% 125.97% 120.78% 100.00%
P/EPS 124.34 8.03 40.33 42.31 13.81 168.97 74.07 9.01%
  YoY % 1,448.44% -80.09% -4.68% 206.37% -91.83% 128.12% -
  Horiz. % 167.87% 10.84% 54.45% 57.12% 18.64% 228.12% 100.00%
EY 0.80 12.45 2.48 2.36 7.24 0.59 1.35 -8.34%
  YoY % -93.57% 402.02% 5.08% -67.40% 1,127.12% -56.30% -
  Horiz. % 59.26% 922.22% 183.70% 174.81% 536.30% 43.70% 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 0.66 0.50 0.75 0.63 0.42 0.49 0.43 7.40%
  YoY % 32.00% -33.33% 19.05% 50.00% -14.29% 13.95% -
  Horiz. % 153.49% 116.28% 174.42% 146.51% 97.67% 113.95% 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
 
 

346  561  501  856 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.135+0.035 
 AT 0.14+0.02 
 TRIVE 0.025-0.005 
 VELESTO 0.165+0.02 
 LAMBO 0.07-0.005 
 VC 0.105+0.01 
 MTOUCHE 0.125+0.015 
 VIVOCOM 0.05+0.005 
 BORNOIL 0.08-0.005 

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