Highlights

[AMPROP] YoY Quarter Result on 2014-06-30 [#1]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -86.89%    YoY -     57.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 38,413 43,829 34,400 40,714 32,535 29,553 30,445 3.95%
  YoY % -12.36% 27.41% -15.51% 25.14% 10.09% -2.93% -
  Horiz. % 126.17% 143.96% 112.99% 133.73% 106.86% 97.07% 100.00%
PBT 3,100 5,606 58,521 18,515 11,680 21,028 2,480 3.79%
  YoY % -44.70% -90.42% 216.07% 58.52% -44.46% 747.90% -
  Horiz. % 125.00% 226.05% 2,359.72% 746.57% 470.97% 847.90% 100.00%
Tax -1,081 -506 -1,080 -848 -476 -222 -602 10.24%
  YoY % -113.64% 53.15% -27.36% -78.15% -114.41% 63.12% -
  Horiz. % 179.57% 84.05% 179.40% 140.86% 79.07% 36.88% 100.00%
NP 2,019 5,100 57,441 17,667 11,204 20,806 1,878 1.21%
  YoY % -60.41% -91.12% 225.13% 57.68% -46.15% 1,007.88% -
  Horiz. % 107.51% 271.57% 3,058.63% 940.73% 596.59% 1,107.88% 100.00%
NP to SH 1,329 4,477 56,938 17,668 11,231 20,753 1,675 -3.78%
  YoY % -70.31% -92.14% 222.27% 57.31% -45.88% 1,138.99% -
  Horiz. % 79.34% 267.28% 3,399.28% 1,054.81% 670.51% 1,238.99% 100.00%
Tax Rate 34.87 % 9.03 % 1.85 % 4.58 % 4.08 % 1.06 % 24.27 % 6.22%
  YoY % 286.16% 388.11% -59.61% 12.25% 284.91% -95.63% -
  Horiz. % 143.68% 37.21% 7.62% 18.87% 16.81% 4.37% 100.00%
Total Cost 36,394 38,729 -23,041 23,047 21,331 8,747 28,567 4.11%
  YoY % -6.03% 268.09% -199.97% 8.04% 143.87% -69.38% -
  Horiz. % 127.40% 135.57% -80.66% 80.68% 74.67% 30.62% 100.00%
Net Worth 857,809 848,273 914,548 955,809 748,733 682,211 577,586 6.81%
  YoY % 1.12% -7.25% -4.32% 27.66% 9.75% 18.11% -
  Horiz. % 148.52% 146.87% 158.34% 165.48% 129.63% 118.11% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 857,809 848,273 914,548 955,809 748,733 682,211 577,586 6.81%
  YoY % 1.12% -7.25% -4.32% 27.66% 9.75% 18.11% -
  Horiz. % 148.52% 146.87% 158.34% 165.48% 129.63% 118.11% 100.00%
NOSH 604,090 589,078 590,031 579,278 575,948 573,287 577,586 0.75%
  YoY % 2.55% -0.16% 1.86% 0.58% 0.46% -0.74% -
  Horiz. % 104.59% 101.99% 102.15% 100.29% 99.72% 99.26% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.26 % 11.64 % 166.98 % 43.39 % 34.44 % 70.40 % 6.17 % -2.62%
  YoY % -54.81% -93.03% 284.84% 25.99% -51.08% 1,041.00% -
  Horiz. % 85.25% 188.65% 2,706.32% 703.24% 558.18% 1,141.00% 100.00%
ROE 0.15 % 0.53 % 6.23 % 1.85 % 1.50 % 3.04 % 0.29 % -10.40%
  YoY % -71.70% -91.49% 236.76% 23.33% -50.66% 948.28% -
  Horiz. % 51.72% 182.76% 2,148.28% 637.93% 517.24% 1,048.28% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.36 7.44 5.83 7.03 5.65 5.16 5.27 3.18%
  YoY % -14.52% 27.62% -17.07% 24.42% 9.50% -2.09% -
  Horiz. % 120.68% 141.18% 110.63% 133.40% 107.21% 97.91% 100.00%
EPS 0.22 0.76 9.65 3.05 1.95 3.62 0.29 -4.50%
  YoY % -71.05% -92.12% 216.39% 56.41% -46.13% 1,148.28% -
  Horiz. % 75.86% 262.07% 3,327.59% 1,051.72% 672.41% 1,248.28% 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 1.4200 1.4400 1.5500 1.6500 1.3000 1.1900 1.0000 6.01%
  YoY % -1.39% -7.10% -6.06% 26.92% 9.24% 19.00% -
  Horiz. % 142.00% 144.00% 155.00% 165.00% 130.00% 119.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.24 5.98 4.69 5.55 4.44 4.03 4.15 3.96%
  YoY % -12.37% 27.51% -15.50% 25.00% 10.17% -2.89% -
  Horiz. % 126.27% 144.10% 113.01% 133.73% 106.99% 97.11% 100.00%
EPS 0.18 0.61 7.77 2.41 1.53 2.83 0.23 -4.00%
  YoY % -70.49% -92.15% 222.41% 57.52% -45.94% 1,130.43% -
  Horiz. % 78.26% 265.22% 3,378.26% 1,047.83% 665.22% 1,230.43% 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 1.1701 1.1571 1.2475 1.3037 1.0213 0.9305 0.7878 6.81%
  YoY % 1.12% -7.25% -4.31% 27.65% 9.76% 18.11% -
  Horiz. % 148.53% 146.88% 158.35% 165.49% 129.64% 118.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.7850 0.8550 0.8650 1.2000 0.7650 0.4700 0.6000 -
P/RPS 12.35 11.49 14.84 17.07 13.54 9.12 11.38 1.37%
  YoY % 7.48% -22.57% -13.06% 26.07% 48.46% -19.86% -
  Horiz. % 108.52% 100.97% 130.40% 150.00% 118.98% 80.14% 100.00%
P/EPS 356.82 112.50 8.96 39.34 39.23 12.98 206.90 9.50%
  YoY % 217.17% 1,155.58% -77.22% 0.28% 202.23% -93.73% -
  Horiz. % 172.46% 54.37% 4.33% 19.01% 18.96% 6.27% 100.00%
EY 0.28 0.89 11.16 2.54 2.55 7.70 0.48 -8.58%
  YoY % -68.54% -92.03% 339.37% -0.39% -66.88% 1,504.17% -
  Horiz. % 58.33% 185.42% 2,325.00% 529.17% 531.25% 1,604.17% 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 0.55 0.59 0.56 0.73 0.59 0.39 0.60 -1.44%
  YoY % -6.78% 5.36% -23.29% 23.73% 51.28% -35.00% -
  Horiz. % 91.67% 98.33% 93.33% 121.67% 98.33% 65.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 19/08/16 21/08/15 04/08/14 02/08/13 13/08/12 11/08/11 -
Price 0.8050 0.9450 0.7750 1.2300 0.8250 0.5000 0.4900 -
P/RPS 12.66 12.70 13.29 17.50 14.60 9.70 9.30 5.27%
  YoY % -0.31% -4.44% -24.06% 19.86% 50.52% 4.30% -
  Horiz. % 136.13% 136.56% 142.90% 188.17% 156.99% 104.30% 100.00%
P/EPS 365.91 124.34 8.03 40.33 42.31 13.81 168.97 13.73%
  YoY % 194.28% 1,448.44% -80.09% -4.68% 206.37% -91.83% -
  Horiz. % 216.55% 73.59% 4.75% 23.87% 25.04% 8.17% 100.00%
EY 0.27 0.80 12.45 2.48 2.36 7.24 0.59 -12.20%
  YoY % -66.25% -93.57% 402.02% 5.08% -67.40% 1,127.12% -
  Horiz. % 45.76% 135.59% 2,110.17% 420.34% 400.00% 1,227.12% 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 0.57 0.66 0.50 0.75 0.63 0.42 0.49 2.55%
  YoY % -13.64% 32.00% -33.33% 19.05% 50.00% -14.29% -
  Horiz. % 116.33% 134.69% 102.04% 153.06% 128.57% 85.71% 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.
 


 

229  259  482  1303 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 MYEG-C87 0.055+0.005 
 EAH 0.0150.00 
 HSI-C7K 0.29+0.015 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-H8K 0.175-0.02 
 COMCORP 0.225+0.135 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers