Highlights

[AMPROP] YoY Quarter Result on 2010-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -85.79%    YoY -     -94.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 23,905 30,055 34,586 29,001 54,729 42,317 96,181 -20.69%
  YoY % -20.46% -13.10% 19.26% -47.01% 29.33% -56.00% -
  Horiz. % 24.85% 31.25% 35.96% 30.15% 56.90% 44.00% 100.00%
PBT 1,606 15,137 70,683 2,338 5,577 19,316 -22,299 -
  YoY % -89.39% -78.58% 2,923.23% -58.08% -71.13% 186.62% -
  Horiz. % -7.20% -67.88% -316.98% -10.48% -25.01% -86.62% 100.00%
Tax 1,076 -616 545 -1,168 3,146 -1,458 -3,982 -
  YoY % 274.68% -213.03% 146.66% -137.13% 315.78% 63.39% -
  Horiz. % -27.02% 15.47% -13.69% 29.33% -79.01% 36.61% 100.00%
NP 2,682 14,521 71,228 1,170 8,723 17,858 -26,281 -
  YoY % -81.53% -79.61% 5,987.86% -86.59% -51.15% 167.95% -
  Horiz. % -10.21% -55.25% -271.02% -4.45% -33.19% -67.95% 100.00%
NP to SH 2,774 14,225 70,246 440 8,391 17,514 -21,733 -
  YoY % -80.50% -79.75% 15,865.00% -94.76% -52.09% 180.59% -
  Horiz. % -12.76% -65.45% -323.22% -2.02% -38.61% -80.59% 100.00%
Tax Rate -67.00 % 4.07 % -0.77 % 49.96 % -56.41 % 7.55 % - % -
  YoY % -1,746.19% 628.57% -101.54% 188.57% -847.15% 0.00% -
  Horiz. % -887.42% 53.91% -10.20% 661.72% -747.15% 100.00% -
Total Cost 21,223 15,534 -36,642 27,831 46,006 24,459 122,462 -25.31%
  YoY % 36.62% 142.39% -231.66% -39.51% 88.09% -80.03% -
  Horiz. % 17.33% 12.68% -29.92% 22.73% 37.57% 19.97% 100.00%
Net Worth 780,187 682,570 635,986 506,000 622,332 371,220 362,216 13.63%
  YoY % 14.30% 7.32% 25.69% -18.69% 67.64% 2.49% -
  Horiz. % 215.39% 188.44% 175.58% 139.70% 171.81% 102.49% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 17,188 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 24.47 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 780,187 682,570 635,986 506,000 622,332 371,220 362,216 13.63%
  YoY % 14.30% 7.32% 25.69% -18.69% 67.64% 2.49% -
  Horiz. % 215.39% 188.44% 175.58% 139.70% 171.81% 102.49% 100.00%
NOSH 577,916 573,588 572,960 550,000 699,249 951,847 953,201 -7.99%
  YoY % 0.75% 0.11% 4.17% -21.34% -26.54% -0.14% -
  Horiz. % 60.63% 60.17% 60.11% 57.70% 73.36% 99.86% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.22 % 48.31 % 205.94 % 4.03 % 15.94 % 42.20 % -27.32 % -
  YoY % -76.77% -76.54% 5,010.17% -74.72% -62.23% 254.47% -
  Horiz. % -41.07% -176.83% -753.81% -14.75% -58.35% -154.47% 100.00%
ROE 0.36 % 2.08 % 11.05 % 0.09 % 1.35 % 4.72 % -6.00 % -
  YoY % -82.69% -81.18% 12,177.78% -93.33% -71.40% 178.67% -
  Horiz. % -6.00% -34.67% -184.17% -1.50% -22.50% -78.67% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.14 5.24 6.04 5.27 7.83 4.45 10.09 -13.79%
  YoY % -20.99% -13.25% 14.61% -32.69% 75.96% -55.90% -
  Horiz. % 41.03% 51.93% 59.86% 52.23% 77.60% 44.10% 100.00%
EPS 0.48 2.48 12.26 0.08 1.20 1.84 -2.28 -
  YoY % -80.65% -79.77% 15,225.00% -93.33% -34.78% 180.70% -
  Horiz. % -21.05% -108.77% -537.72% -3.51% -52.63% -80.70% 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 1.3500 1.1900 1.1100 0.9200 0.8900 0.3900 0.3800 23.50%
  YoY % 13.45% 7.21% 20.65% 3.37% 128.21% 2.63% -
  Horiz. % 355.26% 313.16% 292.11% 242.11% 234.21% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.26 4.10 4.72 3.96 7.47 5.77 13.12 -20.69%
  YoY % -20.49% -13.14% 19.19% -46.99% 29.46% -56.02% -
  Horiz. % 24.85% 31.25% 35.98% 30.18% 56.94% 43.98% 100.00%
EPS 0.38 1.94 9.58 0.06 1.14 2.39 -2.96 -
  YoY % -80.41% -79.75% 15,866.67% -94.74% -52.30% 180.74% -
  Horiz. % -12.84% -65.54% -323.65% -2.03% -38.51% -80.74% 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 1.0642 0.9310 0.8675 0.6902 0.8489 0.5063 0.4941 13.63%
  YoY % 14.31% 7.32% 25.69% -18.69% 67.67% 2.47% -
  Horiz. % 215.38% 188.42% 175.57% 139.69% 171.81% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.7850 0.4800 0.4500 0.4100 0.5000 0.3900 1.2000 -
P/RPS 18.98 9.16 7.45 7.78 6.39 8.77 11.89 8.10%
  YoY % 107.21% 22.95% -4.24% 21.75% -27.14% -26.24% -
  Horiz. % 159.63% 77.04% 62.66% 65.43% 53.74% 73.76% 100.00%
P/EPS 163.54 19.35 3.67 512.50 41.67 21.20 -52.63 -
  YoY % 745.17% 427.25% -99.28% 1,129.90% 96.56% 140.28% -
  Horiz. % -310.74% -36.77% -6.97% -973.78% -79.18% -40.28% 100.00%
EY 0.61 5.17 27.24 0.20 2.40 4.72 -1.90 -
  YoY % -88.20% -81.02% 13,520.00% -91.67% -49.15% 348.42% -
  Horiz. % -32.11% -272.11% -1,433.68% -10.53% -126.32% -248.42% 100.00%
DY 0.00 0.00 6.67 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 0.58 0.40 0.41 0.45 0.56 1.00 3.16 -24.59%
  YoY % 45.00% -2.44% -8.89% -19.64% -44.00% -68.35% -
  Horiz. % 18.35% 12.66% 12.97% 14.24% 17.72% 31.65% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 08/11/12 23/11/11 11/11/10 09/11/09 07/11/08 20/11/07 -
Price 0.8550 0.5000 0.4400 0.4600 0.4900 0.3400 1.2200 -
P/RPS 20.67 9.54 7.29 8.72 6.26 7.65 12.09 9.34%
  YoY % 116.67% 30.86% -16.40% 39.30% -18.17% -36.72% -
  Horiz. % 170.97% 78.91% 60.30% 72.13% 51.78% 63.28% 100.00%
P/EPS 178.13 20.16 3.59 575.00 40.83 18.48 -53.51 -
  YoY % 783.58% 461.56% -99.38% 1,308.28% 120.94% 134.54% -
  Horiz. % -332.89% -37.68% -6.71% -1,074.57% -76.30% -34.54% 100.00%
EY 0.56 4.96 27.86 0.17 2.45 5.41 -1.87 -
  YoY % -88.71% -82.20% 16,288.24% -93.06% -54.71% 389.30% -
  Horiz. % -29.95% -265.24% -1,489.84% -9.09% -131.02% -289.30% 100.00%
DY 0.00 0.00 6.82 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 0.42 0.40 0.50 0.55 0.87 3.21 -23.75%
  YoY % 50.00% 5.00% -20.00% -9.09% -36.78% -72.90% -
  Horiz. % 19.63% 13.08% 12.46% 15.58% 17.13% 27.10% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers