Highlights

[AMPROP] YoY Quarter Result on 2015-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -71.05%    YoY -     134.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 28,767 31,730 52,973 41,113 44,396 23,905 30,055 -0.73%
  YoY % -9.34% -40.10% 28.85% -7.39% 85.72% -20.46% -
  Horiz. % 95.71% 105.57% 176.25% 136.79% 147.72% 79.54% 100.00%
PBT 13,021 32,312 10,708 23,580 8,654 1,606 15,137 -2.48%
  YoY % -59.70% 201.76% -54.59% 172.48% 438.85% -89.39% -
  Horiz. % 86.02% 213.46% 70.74% 155.78% 57.17% 10.61% 100.00%
Tax -1,734 -632 -3,270 -1,215 -1,098 1,076 -616 18.82%
  YoY % -174.37% 80.67% -169.14% -10.66% -202.04% 274.68% -
  Horiz. % 281.49% 102.60% 530.84% 197.24% 178.25% -174.68% 100.00%
NP 11,287 31,680 7,438 22,365 7,556 2,682 14,521 -4.11%
  YoY % -64.37% 325.92% -66.74% 195.99% 181.73% -81.53% -
  Horiz. % 77.73% 218.17% 51.22% 154.02% 52.03% 18.47% 100.00%
NP to SH 5,673 26,113 1,826 16,484 7,034 2,774 14,225 -14.20%
  YoY % -78.28% 1,330.07% -88.92% 134.35% 153.57% -80.50% -
  Horiz. % 39.88% 183.57% 12.84% 115.88% 49.45% 19.50% 100.00%
Tax Rate 13.32 % 1.96 % 30.54 % 5.15 % 12.69 % -67.00 % 4.07 % 21.84%
  YoY % 579.59% -93.58% 493.01% -59.42% 118.94% -1,746.19% -
  Horiz. % 327.27% 48.16% 750.37% 126.54% 311.79% -1,646.19% 100.00%
Total Cost 17,480 50 45,535 18,748 36,840 21,223 15,534 1.99%
  YoY % 34,860.00% -99.89% 142.88% -49.11% 73.59% 36.62% -
  Horiz. % 112.53% 0.32% 293.13% 120.69% 237.16% 136.62% 100.00%
Net Worth 916,640 854,607 812,864 953,717 949,589 780,187 682,570 5.03%
  YoY % 7.26% 5.14% -14.77% 0.43% 21.71% 14.30% -
  Horiz. % 134.29% 125.20% 119.09% 139.72% 139.12% 114.30% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 916,640 854,607 812,864 953,717 949,589 780,187 682,570 5.03%
  YoY % 7.26% 5.14% -14.77% 0.43% 21.71% 14.30% -
  Horiz. % 134.29% 125.20% 119.09% 139.72% 139.12% 114.30% 100.00%
NOSH 591,381 593,477 589,032 588,714 586,166 577,916 573,588 0.51%
  YoY % -0.35% 0.75% 0.05% 0.43% 1.43% 0.75% -
  Horiz. % 103.10% 103.47% 102.69% 102.64% 102.19% 100.75% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 39.24 % 99.84 % 14.04 % 54.40 % 17.02 % 11.22 % 48.31 % -3.40%
  YoY % -60.70% 611.11% -74.19% 219.62% 51.69% -76.77% -
  Horiz. % 81.23% 206.67% 29.06% 112.61% 35.23% 23.23% 100.00%
ROE 0.62 % 3.06 % 0.22 % 1.73 % 0.74 % 0.36 % 2.08 % -18.26%
  YoY % -79.74% 1,290.91% -87.28% 133.78% 105.56% -82.69% -
  Horiz. % 29.81% 147.12% 10.58% 83.17% 35.58% 17.31% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.86 5.35 8.99 6.98 7.57 4.14 5.24 -1.25%
  YoY % -9.16% -40.49% 28.80% -7.79% 82.85% -20.99% -
  Horiz. % 92.75% 102.10% 171.56% 133.21% 144.47% 79.01% 100.00%
EPS 0.96 4.40 0.31 2.80 1.20 0.48 2.48 -14.62%
  YoY % -78.18% 1,319.35% -88.93% 133.33% 150.00% -80.65% -
  Horiz. % 38.71% 177.42% 12.50% 112.90% 48.39% 19.35% 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 1.5500 1.4400 1.3800 1.6200 1.6200 1.3500 1.1900 4.50%
  YoY % 7.64% 4.35% -14.81% 0.00% 20.00% 13.45% -
  Horiz. % 130.25% 121.01% 115.97% 136.13% 136.13% 113.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.92 4.33 7.23 5.61 6.06 3.26 4.10 -0.75%
  YoY % -9.47% -40.11% 28.88% -7.43% 85.89% -20.49% -
  Horiz. % 95.61% 105.61% 176.34% 136.83% 147.80% 79.51% 100.00%
EPS 0.77 3.56 0.25 2.25 0.96 0.38 1.94 -14.27%
  YoY % -78.37% 1,324.00% -88.89% 134.38% 152.63% -80.41% -
  Horiz. % 39.69% 183.51% 12.89% 115.98% 49.48% 19.59% 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 1.2503 1.1657 1.1088 1.3009 1.2953 1.0642 0.9310 5.04%
  YoY % 7.26% 5.13% -14.77% 0.43% 21.72% 14.31% -
  Horiz. % 134.30% 125.21% 119.10% 139.73% 139.13% 114.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6550 0.7800 0.8050 0.9150 0.9700 0.7850 0.4800 -
P/RPS 13.47 14.59 8.95 13.10 12.81 18.98 9.16 6.63%
  YoY % -7.68% 63.02% -31.68% 2.26% -32.51% 107.21% -
  Horiz. % 147.05% 159.28% 97.71% 143.01% 139.85% 207.21% 100.00%
P/EPS 68.28 17.73 259.68 32.68 80.83 163.54 19.35 23.37%
  YoY % 285.11% -93.17% 694.61% -59.57% -50.57% 745.17% -
  Horiz. % 352.87% 91.63% 1,342.02% 168.89% 417.73% 845.17% 100.00%
EY 1.46 5.64 0.39 3.06 1.24 0.61 5.17 -18.99%
  YoY % -74.11% 1,346.15% -87.25% 146.77% 103.28% -88.20% -
  Horiz. % 28.24% 109.09% 7.54% 59.19% 23.98% 11.80% 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 0.42 0.54 0.58 0.56 0.60 0.58 0.40 0.82%
  YoY % -22.22% -6.90% 3.57% -6.67% 3.45% 45.00% -
  Horiz. % 105.00% 135.00% 145.00% 140.00% 150.00% 145.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 15/11/17 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 -
Price 0.5500 0.7800 0.7850 0.9100 0.8800 0.8550 0.5000 -
P/RPS 11.31 14.59 8.73 13.03 11.62 20.67 9.54 2.88%
  YoY % -22.48% 67.12% -33.00% 12.13% -43.78% 116.67% -
  Horiz. % 118.55% 152.94% 91.51% 136.58% 121.80% 216.67% 100.00%
P/EPS 57.33 17.73 253.23 32.50 73.33 178.13 20.16 19.02%
  YoY % 223.35% -93.00% 679.17% -55.68% -58.83% 783.58% -
  Horiz. % 284.38% 87.95% 1,256.10% 161.21% 363.74% 883.58% 100.00%
EY 1.74 5.64 0.39 3.08 1.36 0.56 4.96 -16.01%
  YoY % -69.15% 1,346.15% -87.34% 126.47% 142.86% -88.71% -
  Horiz. % 35.08% 113.71% 7.86% 62.10% 27.42% 11.29% 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 0.35 0.54 0.57 0.56 0.54 0.63 0.42 -2.99%
  YoY % -35.19% -5.26% 1.79% 3.70% -14.29% 50.00% -
  Horiz. % 83.33% 128.57% 135.71% 133.33% 128.57% 150.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers