Highlights

[AMPROP] YoY Quarter Result on 2011-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     4,093.79%    YoY -     15,865.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 44,396 23,905 30,055 34,586 29,001 54,729 42,317 0.80%
  YoY % 85.72% -20.46% -13.10% 19.26% -47.01% 29.33% -
  Horiz. % 104.91% 56.49% 71.02% 81.73% 68.53% 129.33% 100.00%
PBT 8,654 1,606 15,137 70,683 2,338 5,577 19,316 -12.52%
  YoY % 438.85% -89.39% -78.58% 2,923.23% -58.08% -71.13% -
  Horiz. % 44.80% 8.31% 78.37% 365.93% 12.10% 28.87% 100.00%
Tax -1,098 1,076 -616 545 -1,168 3,146 -1,458 -4.61%
  YoY % -202.04% 274.68% -213.03% 146.66% -137.13% 315.78% -
  Horiz. % 75.31% -73.80% 42.25% -37.38% 80.11% -215.78% 100.00%
NP 7,556 2,682 14,521 71,228 1,170 8,723 17,858 -13.35%
  YoY % 181.73% -81.53% -79.61% 5,987.86% -86.59% -51.15% -
  Horiz. % 42.31% 15.02% 81.31% 398.86% 6.55% 48.85% 100.00%
NP to SH 7,034 2,774 14,225 70,246 440 8,391 17,514 -14.10%
  YoY % 153.57% -80.50% -79.75% 15,865.00% -94.76% -52.09% -
  Horiz. % 40.16% 15.84% 81.22% 401.08% 2.51% 47.91% 100.00%
Tax Rate 12.69 % -67.00 % 4.07 % -0.77 % 49.96 % -56.41 % 7.55 % 9.04%
  YoY % 118.94% -1,746.19% 628.57% -101.54% 188.57% -847.15% -
  Horiz. % 168.08% -887.42% 53.91% -10.20% 661.72% -747.15% 100.00%
Total Cost 36,840 21,223 15,534 -36,642 27,831 46,006 24,459 7.06%
  YoY % 73.59% 36.62% 142.39% -231.66% -39.51% 88.09% -
  Horiz. % 150.62% 86.77% 63.51% -149.81% 113.79% 188.09% 100.00%
Net Worth 949,589 780,187 682,570 635,986 506,000 622,332 371,220 16.94%
  YoY % 21.71% 14.30% 7.32% 25.69% -18.69% 67.64% -
  Horiz. % 255.80% 210.17% 183.87% 171.32% 136.31% 167.64% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 17,188 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 949,589 780,187 682,570 635,986 506,000 622,332 371,220 16.94%
  YoY % 21.71% 14.30% 7.32% 25.69% -18.69% 67.64% -
  Horiz. % 255.80% 210.17% 183.87% 171.32% 136.31% 167.64% 100.00%
NOSH 586,166 577,916 573,588 572,960 550,000 699,249 951,847 -7.76%
  YoY % 1.43% 0.75% 0.11% 4.17% -21.34% -26.54% -
  Horiz. % 61.58% 60.72% 60.26% 60.19% 57.78% 73.46% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.02 % 11.22 % 48.31 % 205.94 % 4.03 % 15.94 % 42.20 % -14.04%
  YoY % 51.69% -76.77% -76.54% 5,010.17% -74.72% -62.23% -
  Horiz. % 40.33% 26.59% 114.48% 488.01% 9.55% 37.77% 100.00%
ROE 0.74 % 0.36 % 2.08 % 11.05 % 0.09 % 1.35 % 4.72 % -26.56%
  YoY % 105.56% -82.69% -81.18% 12,177.78% -93.33% -71.40% -
  Horiz. % 15.68% 7.63% 44.07% 234.11% 1.91% 28.60% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.57 4.14 5.24 6.04 5.27 7.83 4.45 9.25%
  YoY % 82.85% -20.99% -13.25% 14.61% -32.69% 75.96% -
  Horiz. % 170.11% 93.03% 117.75% 135.73% 118.43% 175.96% 100.00%
EPS 1.20 0.48 2.48 12.26 0.08 1.20 1.84 -6.87%
  YoY % 150.00% -80.65% -79.77% 15,225.00% -93.33% -34.78% -
  Horiz. % 65.22% 26.09% 134.78% 666.30% 4.35% 65.22% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6200 1.3500 1.1900 1.1100 0.9200 0.8900 0.3900 26.77%
  YoY % 20.00% 13.45% 7.21% 20.65% 3.37% 128.21% -
  Horiz. % 415.38% 346.15% 305.13% 284.62% 235.90% 228.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,240,879
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.58 1.93 2.42 2.79 2.34 4.41 3.41 0.81%
  YoY % 85.49% -20.25% -13.26% 19.23% -46.94% 29.33% -
  Horiz. % 104.99% 56.60% 70.97% 81.82% 68.62% 129.33% 100.00%
EPS 0.57 0.22 1.15 5.66 0.04 0.68 1.41 -14.01%
  YoY % 159.09% -80.87% -79.68% 14,050.00% -94.12% -51.77% -
  Horiz. % 40.43% 15.60% 81.56% 401.42% 2.84% 48.23% 100.00%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.7653 0.6287 0.5501 0.5125 0.4078 0.5015 0.2992 16.94%
  YoY % 21.73% 14.29% 7.34% 25.67% -18.68% 67.61% -
  Horiz. % 255.78% 210.13% 183.86% 171.29% 136.30% 167.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.9700 0.7850 0.4800 0.4500 0.4100 0.5000 0.3900 -
P/RPS 12.81 18.98 9.16 7.45 7.78 6.39 8.77 6.52%
  YoY % -32.51% 107.21% 22.95% -4.24% 21.75% -27.14% -
  Horiz. % 146.07% 216.42% 104.45% 84.95% 88.71% 72.86% 100.00%
P/EPS 80.83 163.54 19.35 3.67 512.50 41.67 21.20 24.98%
  YoY % -50.57% 745.17% 427.25% -99.28% 1,129.90% 96.56% -
  Horiz. % 381.27% 771.42% 91.27% 17.31% 2,417.45% 196.56% 100.00%
EY 1.24 0.61 5.17 27.24 0.20 2.40 4.72 -19.96%
  YoY % 103.28% -88.20% -81.02% 13,520.00% -91.67% -49.15% -
  Horiz. % 26.27% 12.92% 109.53% 577.12% 4.24% 50.85% 100.00%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.60 0.58 0.40 0.41 0.45 0.56 1.00 -8.16%
  YoY % 3.45% 45.00% -2.44% -8.89% -19.64% -44.00% -
  Horiz. % 60.00% 58.00% 40.00% 41.00% 45.00% 56.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 14/11/13 08/11/12 23/11/11 11/11/10 09/11/09 07/11/08 -
Price 0.8800 0.8550 0.5000 0.4400 0.4600 0.4900 0.3400 -
P/RPS 11.62 20.67 9.54 7.29 8.72 6.26 7.65 7.21%
  YoY % -43.78% 116.67% 30.86% -16.40% 39.30% -18.17% -
  Horiz. % 151.90% 270.20% 124.71% 95.29% 113.99% 81.83% 100.00%
P/EPS 73.33 178.13 20.16 3.59 575.00 40.83 18.48 25.81%
  YoY % -58.83% 783.58% 461.56% -99.38% 1,308.28% 120.94% -
  Horiz. % 396.81% 963.91% 109.09% 19.43% 3,111.47% 220.94% 100.00%
EY 1.36 0.56 4.96 27.86 0.17 2.45 5.41 -20.55%
  YoY % 142.86% -88.71% -82.20% 16,288.24% -93.06% -54.71% -
  Horiz. % 25.14% 10.35% 91.68% 514.97% 3.14% 45.29% 100.00%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.63 0.42 0.40 0.50 0.55 0.87 -7.64%
  YoY % -14.29% 50.00% 5.00% -20.00% -9.09% -36.78% -
  Horiz. % 62.07% 72.41% 48.28% 45.98% 57.47% 63.22% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS