Highlights

[AMPROP] YoY Quarter Result on 2013-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -75.30%    YoY -     -80.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 52,973 41,113 44,396 23,905 30,055 34,586 29,001 10.55%
  YoY % 28.85% -7.39% 85.72% -20.46% -13.10% 19.26% -
  Horiz. % 182.66% 141.76% 153.08% 82.43% 103.63% 119.26% 100.00%
PBT 10,708 23,580 8,654 1,606 15,137 70,683 2,338 28.84%
  YoY % -54.59% 172.48% 438.85% -89.39% -78.58% 2,923.23% -
  Horiz. % 458.00% 1,008.55% 370.15% 68.69% 647.43% 3,023.23% 100.00%
Tax -3,270 -1,215 -1,098 1,076 -616 545 -1,168 18.70%
  YoY % -169.14% -10.66% -202.04% 274.68% -213.03% 146.66% -
  Horiz. % 279.97% 104.02% 94.01% -92.12% 52.74% -46.66% 100.00%
NP 7,438 22,365 7,556 2,682 14,521 71,228 1,170 36.07%
  YoY % -66.74% 195.99% 181.73% -81.53% -79.61% 5,987.86% -
  Horiz. % 635.73% 1,911.54% 645.81% 229.23% 1,241.11% 6,087.86% 100.00%
NP to SH 1,826 16,484 7,034 2,774 14,225 70,246 440 26.74%
  YoY % -88.92% 134.35% 153.57% -80.50% -79.75% 15,865.00% -
  Horiz. % 415.00% 3,746.36% 1,598.64% 630.45% 3,232.95% 15,965.00% 100.00%
Tax Rate 30.54 % 5.15 % 12.69 % -67.00 % 4.07 % -0.77 % 49.96 % -7.87%
  YoY % 493.01% -59.42% 118.94% -1,746.19% 628.57% -101.54% -
  Horiz. % 61.13% 10.31% 25.40% -134.11% 8.15% -1.54% 100.00%
Total Cost 45,535 18,748 36,840 21,223 15,534 -36,642 27,831 8.54%
  YoY % 142.88% -49.11% 73.59% 36.62% 142.39% -231.66% -
  Horiz. % 163.61% 67.36% 132.37% 76.26% 55.82% -131.66% 100.00%
Net Worth 812,864 953,717 949,589 780,187 682,570 635,986 506,000 8.21%
  YoY % -14.77% 0.43% 21.71% 14.30% 7.32% 25.69% -
  Horiz. % 160.65% 188.48% 187.67% 154.19% 134.90% 125.69% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 17,188 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 812,864 953,717 949,589 780,187 682,570 635,986 506,000 8.21%
  YoY % -14.77% 0.43% 21.71% 14.30% 7.32% 25.69% -
  Horiz. % 160.65% 188.48% 187.67% 154.19% 134.90% 125.69% 100.00%
NOSH 589,032 588,714 586,166 577,916 573,588 572,960 550,000 1.15%
  YoY % 0.05% 0.43% 1.43% 0.75% 0.11% 4.17% -
  Horiz. % 107.10% 107.04% 106.58% 105.08% 104.29% 104.17% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.04 % 54.40 % 17.02 % 11.22 % 48.31 % 205.94 % 4.03 % 23.10%
  YoY % -74.19% 219.62% 51.69% -76.77% -76.54% 5,010.17% -
  Horiz. % 348.39% 1,349.88% 422.33% 278.41% 1,198.76% 5,110.17% 100.00%
ROE 0.22 % 1.73 % 0.74 % 0.36 % 2.08 % 11.05 % 0.09 % 16.05%
  YoY % -87.28% 133.78% 105.56% -82.69% -81.18% 12,177.78% -
  Horiz. % 244.44% 1,922.22% 822.22% 400.00% 2,311.11% 12,277.78% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.99 6.98 7.57 4.14 5.24 6.04 5.27 9.30%
  YoY % 28.80% -7.79% 82.85% -20.99% -13.25% 14.61% -
  Horiz. % 170.59% 132.45% 143.64% 78.56% 99.43% 114.61% 100.00%
EPS 0.31 2.80 1.20 0.48 2.48 12.26 0.08 25.30%
  YoY % -88.93% 133.33% 150.00% -80.65% -79.77% 15,225.00% -
  Horiz. % 387.50% 3,500.00% 1,500.00% 600.00% 3,100.00% 15,325.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3800 1.6200 1.6200 1.3500 1.1900 1.1100 0.9200 6.98%
  YoY % -14.81% 0.00% 20.00% 13.45% 7.21% 20.65% -
  Horiz. % 150.00% 176.09% 176.09% 146.74% 129.35% 120.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.23 5.61 6.06 3.26 4.10 4.72 3.96 10.54%
  YoY % 28.88% -7.43% 85.89% -20.49% -13.14% 19.19% -
  Horiz. % 182.58% 141.67% 153.03% 82.32% 103.54% 119.19% 100.00%
EPS 0.25 2.25 0.96 0.38 1.94 9.58 0.06 26.82%
  YoY % -88.89% 134.38% 152.63% -80.41% -79.75% 15,866.67% -
  Horiz. % 416.67% 3,750.00% 1,600.00% 633.33% 3,233.33% 15,966.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1088 1.3009 1.2953 1.0642 0.9310 0.8675 0.6902 8.21%
  YoY % -14.77% 0.43% 21.72% 14.31% 7.32% 25.69% -
  Horiz. % 160.65% 188.48% 187.67% 154.19% 134.89% 125.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.8050 0.9150 0.9700 0.7850 0.4800 0.4500 0.4100 -
P/RPS 8.95 13.10 12.81 18.98 9.16 7.45 7.78 2.36%
  YoY % -31.68% 2.26% -32.51% 107.21% 22.95% -4.24% -
  Horiz. % 115.04% 168.38% 164.65% 243.96% 117.74% 95.76% 100.00%
P/EPS 259.68 32.68 80.83 163.54 19.35 3.67 512.50 -10.70%
  YoY % 694.61% -59.57% -50.57% 745.17% 427.25% -99.28% -
  Horiz. % 50.67% 6.38% 15.77% 31.91% 3.78% 0.72% 100.00%
EY 0.39 3.06 1.24 0.61 5.17 27.24 0.20 11.76%
  YoY % -87.25% 146.77% 103.28% -88.20% -81.02% 13,520.00% -
  Horiz. % 195.00% 1,530.00% 620.00% 305.00% 2,585.00% 13,620.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.56 0.60 0.58 0.40 0.41 0.45 4.32%
  YoY % 3.57% -6.67% 3.45% 45.00% -2.44% -8.89% -
  Horiz. % 128.89% 124.44% 133.33% 128.89% 88.89% 91.11% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 23/11/11 11/11/10 -
Price 0.7850 0.9100 0.8800 0.8550 0.5000 0.4400 0.4600 -
P/RPS 8.73 13.03 11.62 20.67 9.54 7.29 8.72 0.02%
  YoY % -33.00% 12.13% -43.78% 116.67% 30.86% -16.40% -
  Horiz. % 100.11% 149.43% 133.26% 237.04% 109.40% 83.60% 100.00%
P/EPS 253.23 32.50 73.33 178.13 20.16 3.59 575.00 -12.76%
  YoY % 679.17% -55.68% -58.83% 783.58% 461.56% -99.38% -
  Horiz. % 44.04% 5.65% 12.75% 30.98% 3.51% 0.62% 100.00%
EY 0.39 3.08 1.36 0.56 4.96 27.86 0.17 14.83%
  YoY % -87.34% 126.47% 142.86% -88.71% -82.20% 16,288.24% -
  Horiz. % 229.41% 1,811.76% 800.00% 329.41% 2,917.65% 16,388.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.56 0.54 0.63 0.42 0.40 0.50 2.21%
  YoY % 1.79% 3.70% -14.29% 50.00% 5.00% -20.00% -
  Horiz. % 114.00% 112.00% 108.00% 126.00% 84.00% 80.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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