Highlights

[AMPROP] YoY Quarter Result on 2014-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -60.19%    YoY -     153.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 31,730 52,973 41,113 44,396 23,905 30,055 34,586 -1.42%
  YoY % -40.10% 28.85% -7.39% 85.72% -20.46% -13.10% -
  Horiz. % 91.74% 153.16% 118.87% 128.36% 69.12% 86.90% 100.00%
PBT 32,312 10,708 23,580 8,654 1,606 15,137 70,683 -12.22%
  YoY % 201.76% -54.59% 172.48% 438.85% -89.39% -78.58% -
  Horiz. % 45.71% 15.15% 33.36% 12.24% 2.27% 21.42% 100.00%
Tax -632 -3,270 -1,215 -1,098 1,076 -616 545 -
  YoY % 80.67% -169.14% -10.66% -202.04% 274.68% -213.03% -
  Horiz. % -115.96% -600.00% -222.94% -201.47% 197.43% -113.03% 100.00%
NP 31,680 7,438 22,365 7,556 2,682 14,521 71,228 -12.62%
  YoY % 325.92% -66.74% 195.99% 181.73% -81.53% -79.61% -
  Horiz. % 44.48% 10.44% 31.40% 10.61% 3.77% 20.39% 100.00%
NP to SH 26,113 1,826 16,484 7,034 2,774 14,225 70,246 -15.19%
  YoY % 1,330.07% -88.92% 134.35% 153.57% -80.50% -79.75% -
  Horiz. % 37.17% 2.60% 23.47% 10.01% 3.95% 20.25% 100.00%
Tax Rate 1.96 % 30.54 % 5.15 % 12.69 % -67.00 % 4.07 % -0.77 % -
  YoY % -93.58% 493.01% -59.42% 118.94% -1,746.19% 628.57% -
  Horiz. % -254.55% -3,966.23% -668.83% -1,648.05% 8,701.30% -528.57% 100.00%
Total Cost 50 45,535 18,748 36,840 21,223 15,534 -36,642 -
  YoY % -99.89% 142.88% -49.11% 73.59% 36.62% 142.39% -
  Horiz. % -0.14% -124.27% -51.17% -100.54% -57.92% -42.39% 100.00%
Net Worth 854,607 812,864 953,717 949,589 780,187 682,570 635,986 5.04%
  YoY % 5.14% -14.77% 0.43% 21.71% 14.30% 7.32% -
  Horiz. % 134.38% 127.81% 149.96% 149.31% 122.67% 107.32% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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% 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% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 854,607 812,864 953,717 949,589 780,187 682,570 635,986 5.04%
  YoY % 5.14% -14.77% 0.43% 21.71% 14.30% 7.32% -
  Horiz. % 134.38% 127.81% 149.96% 149.31% 122.67% 107.32% 100.00%
NOSH 593,477 589,032 588,714 586,166 577,916 573,588 572,960 0.59%
  YoY % 0.75% 0.05% 0.43% 1.43% 0.75% 0.11% -
  Horiz. % 103.58% 102.80% 102.75% 102.30% 100.86% 100.11% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 99.84 % 14.04 % 54.40 % 17.02 % 11.22 % 48.31 % 205.94 % -11.36%
  YoY % 611.11% -74.19% 219.62% 51.69% -76.77% -76.54% -
  Horiz. % 48.48% 6.82% 26.42% 8.26% 5.45% 23.46% 100.00%
ROE 3.06 % 0.22 % 1.73 % 0.74 % 0.36 % 2.08 % 11.05 % -19.25%
  YoY % 1,290.91% -87.28% 133.78% 105.56% -82.69% -81.18% -
  Horiz. % 27.69% 1.99% 15.66% 6.70% 3.26% 18.82% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.35 8.99 6.98 7.57 4.14 5.24 6.04 -2.00%
  YoY % -40.49% 28.80% -7.79% 82.85% -20.99% -13.25% -
  Horiz. % 88.58% 148.84% 115.56% 125.33% 68.54% 86.75% 100.00%
EPS 4.40 0.31 2.80 1.20 0.48 2.48 12.26 -15.69%
  YoY % 1,319.35% -88.93% 133.33% 150.00% -80.65% -79.77% -
  Horiz. % 35.89% 2.53% 22.84% 9.79% 3.92% 20.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4400 1.3800 1.6200 1.6200 1.3500 1.1900 1.1100 4.43%
  YoY % 4.35% -14.81% 0.00% 20.00% 13.45% 7.21% -
  Horiz. % 129.73% 124.32% 145.95% 145.95% 121.62% 107.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.33 7.23 5.61 6.06 3.26 4.10 4.72 -1.43%
  YoY % -40.11% 28.88% -7.43% 85.89% -20.49% -13.14% -
  Horiz. % 91.74% 153.18% 118.86% 128.39% 69.07% 86.86% 100.00%
EPS 3.56 0.25 2.25 0.96 0.38 1.94 9.58 -15.20%
  YoY % 1,324.00% -88.89% 134.38% 152.63% -80.41% -79.75% -
  Horiz. % 37.16% 2.61% 23.49% 10.02% 3.97% 20.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1657 1.1088 1.3009 1.2953 1.0642 0.9310 0.8675 5.04%
  YoY % 5.13% -14.77% 0.43% 21.72% 14.31% 7.32% -
  Horiz. % 134.37% 127.82% 149.96% 149.31% 122.67% 107.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.7800 0.8050 0.9150 0.9700 0.7850 0.4800 0.4500 -
P/RPS 14.59 8.95 13.10 12.81 18.98 9.16 7.45 11.84%
  YoY % 63.02% -31.68% 2.26% -32.51% 107.21% 22.95% -
  Horiz. % 195.84% 120.13% 175.84% 171.95% 254.77% 122.95% 100.00%
P/EPS 17.73 259.68 32.68 80.83 163.54 19.35 3.67 29.99%
  YoY % -93.17% 694.61% -59.57% -50.57% 745.17% 427.25% -
  Horiz. % 483.11% 7,075.75% 890.46% 2,202.45% 4,456.13% 527.25% 100.00%
EY 5.64 0.39 3.06 1.24 0.61 5.17 27.24 -23.07%
  YoY % 1,346.15% -87.25% 146.77% 103.28% -88.20% -81.02% -
  Horiz. % 20.70% 1.43% 11.23% 4.55% 2.24% 18.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.58 0.56 0.60 0.58 0.40 0.41 4.69%
  YoY % -6.90% 3.57% -6.67% 3.45% 45.00% -2.44% -
  Horiz. % 131.71% 141.46% 136.59% 146.34% 141.46% 97.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 23/11/11 -
Price 0.7800 0.7850 0.9100 0.8800 0.8550 0.5000 0.4400 -
P/RPS 14.59 8.73 13.03 11.62 20.67 9.54 7.29 12.25%
  YoY % 67.12% -33.00% 12.13% -43.78% 116.67% 30.86% -
  Horiz. % 200.14% 119.75% 178.74% 159.40% 283.54% 130.86% 100.00%
P/EPS 17.73 253.23 32.50 73.33 178.13 20.16 3.59 30.47%
  YoY % -93.00% 679.17% -55.68% -58.83% 783.58% 461.56% -
  Horiz. % 493.87% 7,053.76% 905.29% 2,042.62% 4,961.84% 561.56% 100.00%
EY 5.64 0.39 3.08 1.36 0.56 4.96 27.86 -23.35%
  YoY % 1,346.15% -87.34% 126.47% 142.86% -88.71% -82.20% -
  Horiz. % 20.24% 1.40% 11.06% 4.88% 2.01% 17.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.57 0.56 0.54 0.63 0.42 0.40 5.12%
  YoY % -5.26% 1.79% 3.70% -14.29% 50.00% 5.00% -
  Horiz. % 135.00% 142.50% 140.00% 135.00% 157.50% 105.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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