Highlights

[AMPROP] YoY Quarter Result on 2006-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Dec-2006  [#3]
Profit Trend QoQ -     91.93%    YoY -     242.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 44,141 21,100 52,176 56,760 55,068 64,421 52,451 -2.83%
  YoY % 109.20% -59.56% -8.08% 3.07% -14.52% 22.82% -
  Horiz. % 84.16% 40.23% 99.48% 108.22% 104.99% 122.82% 100.00%
PBT 13,551 288 267 976 1,262 2,453 2,695 30.86%
  YoY % 4,605.21% 7.87% -72.64% -22.66% -48.55% -8.98% -
  Horiz. % 502.82% 10.69% 9.91% 36.22% 46.83% 91.02% 100.00%
Tax -1,260 3,308 -1,573 1,703 -781 -3,952 -221 33.62%
  YoY % -138.09% 310.30% -192.37% 318.05% 80.24% -1,688.24% -
  Horiz. % 570.14% -1,496.83% 711.76% -770.59% 353.39% 1,788.24% 100.00%
NP 12,291 3,596 -1,306 2,679 481 -1,499 2,474 30.59%
  YoY % 241.80% 375.34% -148.75% 456.96% 132.09% -160.59% -
  Horiz. % 496.81% 145.35% -52.79% 108.29% 19.44% -60.59% 100.00%
NP to SH 12,290 17,514 -2,216 2,806 -1,963 -1,499 2,474 30.59%
  YoY % -29.83% 890.34% -178.97% 242.94% -30.95% -160.59% -
  Horiz. % 496.77% 707.92% -89.57% 113.42% -79.35% -60.59% 100.00%
Tax Rate 9.30 % -1,148.61 % 589.14 % -174.49 % 61.89 % 161.11 % 8.20 % 2.12%
  YoY % 100.81% -294.96% 437.64% -381.94% -61.59% 1,864.76% -
  Horiz. % 113.41% -14,007.44% 7,184.63% -2,127.93% 754.76% 1,964.76% 100.00%
Total Cost 31,850 17,504 53,482 54,081 54,587 65,920 49,977 -7.23%
  YoY % 81.96% -67.27% -1.11% -0.93% -17.19% 31.90% -
  Horiz. % 63.73% 35.02% 107.01% 108.21% 109.22% 131.90% 100.00%
Net Worth 522,612 0 365,956 297,275 429,079 441,810 407,482 4.23%
  YoY % 0.00% 0.00% 23.10% -30.72% -2.88% 8.42% -
  Horiz. % 128.25% 0.00% 89.81% 72.95% 105.30% 108.42% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 522,612 0 365,956 297,275 429,079 441,810 407,482 4.23%
  YoY % 0.00% 0.00% 23.10% -30.72% -2.88% 8.42% -
  Horiz. % 128.25% 0.00% 89.81% 72.95% 105.30% 108.42% 100.00%
NOSH 574,299 947,297 963,043 801,714 817,916 788,947 727,647 -3.86%
  YoY % -39.37% -1.64% 20.12% -1.98% 3.67% 8.42% -
  Horiz. % 78.93% 130.19% 132.35% 110.18% 112.41% 108.42% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 27.84 % 17.04 % -2.50 % 4.72 % 0.87 % -2.33 % 4.72 % 34.38%
  YoY % 63.38% 781.60% -152.97% 442.53% 137.34% -149.36% -
  Horiz. % 589.83% 361.02% -52.97% 100.00% 18.43% -49.36% 100.00%
ROE 2.35 % - % -0.61 % 0.94 % -0.46 % -0.34 % 0.61 % 25.18%
  YoY % 0.00% 0.00% -164.89% 304.35% -35.29% -155.74% -
  Horiz. % 385.25% 0.00% -100.00% 154.10% -75.41% -55.74% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.69 2.23 5.42 7.08 6.73 8.17 7.21 1.08%
  YoY % 244.84% -58.86% -23.45% 5.20% -17.63% 13.31% -
  Horiz. % 106.66% 30.93% 75.17% 98.20% 93.34% 113.31% 100.00%
EPS 2.14 1.84 -0.23 0.35 -0.24 -0.19 0.34 35.84%
  YoY % 16.30% 900.00% -165.71% 245.83% -26.32% -155.88% -
  Horiz. % 629.41% 541.18% -67.65% 102.94% -70.59% -55.88% 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 0.9100 0.0000 0.3800 0.3708 0.5246 0.5600 0.5600 8.42%
  YoY % 0.00% 0.00% 2.48% -29.32% -6.32% 0.00% -
  Horiz. % 162.50% 0.00% 67.86% 66.21% 93.68% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.02 2.88 7.12 7.74 7.51 8.79 7.15 -2.82%
  YoY % 109.03% -59.55% -8.01% 3.06% -14.56% 22.94% -
  Horiz. % 84.20% 40.28% 99.58% 108.25% 105.03% 122.94% 100.00%
EPS 1.68 2.39 -0.30 0.38 -0.27 -0.20 0.34 30.48%
  YoY % -29.71% 896.67% -178.95% 240.74% -35.00% -158.82% -
  Horiz. % 494.12% 702.94% -88.24% 111.76% -79.41% -58.82% 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 0.7128 0.0000 0.4992 0.4055 0.5853 0.6026 0.5558 4.23%
  YoY % 0.00% 0.00% 23.11% -30.72% -2.87% 8.42% -
  Horiz. % 128.25% 0.00% 89.82% 72.96% 105.31% 108.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.4400 0.3100 1.0300 0.4800 0.3000 0.5000 0.7000 -
P/RPS 5.72 13.92 19.01 6.78 4.46 6.12 9.71 -8.43%
  YoY % -58.91% -26.78% 180.38% 52.02% -27.12% -36.97% -
  Horiz. % 58.91% 143.36% 195.78% 69.82% 45.93% 63.03% 100.00%
P/EPS 20.56 16.77 -447.62 137.14 -125.00 -263.16 205.88 -31.86%
  YoY % 22.60% 103.75% -426.40% 209.71% 52.50% -227.82% -
  Horiz. % 9.99% 8.15% -217.42% 66.61% -60.71% -127.82% 100.00%
EY 4.86 5.96 -0.22 0.73 -0.80 -0.38 0.49 46.53%
  YoY % -18.46% 2,809.09% -130.14% 191.25% -110.53% -177.55% -
  Horiz. % 991.84% 1,216.33% -44.90% 148.98% -163.27% -77.55% 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 0.48 0.00 2.71 1.29 0.57 0.89 1.25 -14.73%
  YoY % 0.00% 0.00% 110.08% 126.32% -35.96% -28.80% -
  Horiz. % 38.40% 0.00% 216.80% 103.20% 45.60% 71.20% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 13/02/09 19/02/08 27/02/07 27/02/06 25/02/05 27/02/04 -
Price 0.4000 0.3100 0.8400 0.9000 0.3900 0.4800 0.7600 -
P/RPS 5.20 13.92 15.50 12.71 5.79 5.88 10.54 -11.10%
  YoY % -62.64% -10.19% 21.95% 119.52% -1.53% -44.21% -
  Horiz. % 49.34% 132.07% 147.06% 120.59% 54.93% 55.79% 100.00%
P/EPS 18.69 16.77 -365.05 257.14 -162.50 -252.63 223.53 -33.85%
  YoY % 11.45% 104.59% -241.97% 258.24% 35.68% -213.02% -
  Horiz. % 8.36% 7.50% -163.31% 115.04% -72.70% -113.02% 100.00%
EY 5.35 5.96 -0.27 0.39 -0.62 -0.40 0.45 51.02%
  YoY % -10.23% 2,307.41% -169.23% 162.90% -55.00% -188.89% -
  Horiz. % 1,188.89% 1,324.44% -60.00% 86.67% -137.78% -88.89% 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 0.44 0.00 2.21 2.43 0.74 0.86 1.36 -17.13%
  YoY % 0.00% 0.00% -9.05% 228.38% -13.95% -36.76% -
  Horiz. % 32.35% 0.00% 162.50% 178.68% 54.41% 63.24% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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