Highlights

[AMPROP] YoY Quarter Result on 2009-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 09-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     46.47%    YoY -     -29.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,362 28,124 24,336 44,141 21,100 52,176 56,760 -11.44%
  YoY % -2.71% 15.57% -44.87% 109.20% -59.56% -8.08% -
  Horiz. % 48.21% 49.55% 42.88% 77.77% 37.17% 91.92% 100.00%
PBT 13,560 19,493 -755 13,551 288 267 976 54.99%
  YoY % -30.44% 2,681.85% -105.57% 4,605.21% 7.87% -72.64% -
  Horiz. % 1,389.34% 1,997.23% -77.36% 1,388.42% 29.51% 27.36% 100.00%
Tax 1,377 -133 -1,056 -1,260 3,308 -1,573 1,703 -3.48%
  YoY % 1,135.34% 87.41% 16.19% -138.09% 310.30% -192.37% -
  Horiz. % 80.86% -7.81% -62.01% -73.99% 194.25% -92.37% 100.00%
NP 14,937 19,360 -1,811 12,291 3,596 -1,306 2,679 33.13%
  YoY % -22.85% 1,169.02% -114.73% 241.80% 375.34% -148.75% -
  Horiz. % 557.56% 722.66% -67.60% 458.79% 134.23% -48.75% 100.00%
NP to SH 15,359 19,299 -2,172 12,290 17,514 -2,216 2,806 32.72%
  YoY % -20.42% 988.54% -117.67% -29.83% 890.34% -178.97% -
  Horiz. % 547.36% 687.78% -77.41% 437.99% 624.16% -78.97% 100.00%
Tax Rate -10.15 % 0.68 % - % 9.30 % -1,148.61 % 589.14 % -174.49 % -37.73%
  YoY % -1,592.65% 0.00% 0.00% 100.81% -294.96% 437.64% -
  Horiz. % 5.82% -0.39% 0.00% -5.33% 658.27% -337.64% 100.00%
Total Cost 12,425 8,764 26,147 31,850 17,504 53,482 54,081 -21.72%
  YoY % 41.77% -66.48% -17.91% 81.96% -67.27% -1.11% -
  Horiz. % 22.97% 16.21% 48.35% 58.89% 32.37% 98.89% 100.00%
Net Worth 699,178 652,844 520,136 522,612 0 365,956 297,275 15.31%
  YoY % 7.10% 25.51% -0.47% 0.00% 0.00% 23.10% -
  Horiz. % 235.20% 219.61% 174.97% 175.80% 0.00% 123.10% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 699,178 652,844 520,136 522,612 0 365,956 297,275 15.31%
  YoY % 7.10% 25.51% -0.47% 0.00% 0.00% 23.10% -
  Horiz. % 235.20% 219.61% 174.97% 175.80% 0.00% 123.10% 100.00%
NOSH 573,097 572,670 571,578 574,299 947,297 963,043 801,714 -5.44%
  YoY % 0.07% 0.19% -0.47% -39.37% -1.64% 20.12% -
  Horiz. % 71.48% 71.43% 71.29% 71.63% 118.16% 120.12% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 54.59 % 68.84 % -7.44 % 27.84 % 17.04 % -2.50 % 4.72 % 50.33%
  YoY % -20.70% 1,025.27% -126.72% 63.38% 781.60% -152.97% -
  Horiz. % 1,156.57% 1,458.47% -157.63% 589.83% 361.02% -52.97% 100.00%
ROE 2.20 % 2.96 % -0.42 % 2.35 % - % -0.61 % 0.94 % 15.21%
  YoY % -25.68% 804.76% -117.87% 0.00% 0.00% -164.89% -
  Horiz. % 234.04% 314.89% -44.68% 250.00% 0.00% -64.89% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.77 4.91 4.26 7.69 2.23 5.42 7.08 -6.36%
  YoY % -2.85% 15.26% -44.60% 244.84% -58.86% -23.45% -
  Horiz. % 67.37% 69.35% 60.17% 108.62% 31.50% 76.55% 100.00%
EPS 2.68 3.37 -0.38 2.14 1.84 -0.23 0.35 40.35%
  YoY % -20.47% 986.84% -117.76% 16.30% 900.00% -165.71% -
  Horiz. % 765.71% 962.86% -108.57% 611.43% 525.71% -65.71% 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 1.2200 1.1400 0.9100 0.9100 0.0000 0.3800 0.3708 21.93%
  YoY % 7.02% 25.27% 0.00% 0.00% 0.00% 2.48% -
  Horiz. % 329.02% 307.44% 245.42% 245.42% 0.00% 102.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.73 3.84 3.32 6.02 2.88 7.12 7.74 -11.45%
  YoY % -2.86% 15.66% -44.85% 109.03% -59.55% -8.01% -
  Horiz. % 48.19% 49.61% 42.89% 77.78% 37.21% 91.99% 100.00%
EPS 2.09 2.63 -0.30 1.68 2.39 -0.30 0.38 32.83%
  YoY % -20.53% 976.67% -117.86% -29.71% 896.67% -178.95% -
  Horiz. % 550.00% 692.11% -78.95% 442.11% 628.95% -78.95% 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 0.9537 0.8905 0.7095 0.7128 0.0000 0.4992 0.4055 15.30%
  YoY % 7.10% 25.51% -0.46% 0.00% 0.00% 23.11% -
  Horiz. % 235.19% 219.61% 174.97% 175.78% 0.00% 123.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.5000 0.4300 0.4100 0.4400 0.3100 1.0300 0.4800 -
P/RPS 10.47 8.76 9.63 5.72 13.92 19.01 6.78 7.50%
  YoY % 19.52% -9.03% 68.36% -58.91% -26.78% 180.38% -
  Horiz. % 154.42% 129.20% 142.04% 84.37% 205.31% 280.38% 100.00%
P/EPS 18.66 12.76 -107.89 20.56 16.77 -447.62 137.14 -28.26%
  YoY % 46.24% 111.83% -624.76% 22.60% 103.75% -426.40% -
  Horiz. % 13.61% 9.30% -78.67% 14.99% 12.23% -326.40% 100.00%
EY 5.36 7.84 -0.93 4.86 5.96 -0.22 0.73 39.37%
  YoY % -31.63% 943.01% -119.14% -18.46% 2,809.09% -130.14% -
  Horiz. % 734.25% 1,073.97% -127.40% 665.75% 816.44% -30.14% 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 0.41 0.38 0.45 0.48 0.00 2.71 1.29 -17.38%
  YoY % 7.89% -15.56% -6.25% 0.00% 0.00% 110.08% -
  Horiz. % 31.78% 29.46% 34.88% 37.21% 0.00% 210.08% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 21/02/12 22/02/11 09/02/10 13/02/09 19/02/08 27/02/07 -
Price 0.6050 0.4800 0.4100 0.4000 0.3100 0.8400 0.9000 -
P/RPS 12.67 9.77 9.63 5.20 13.92 15.50 12.71 -0.05%
  YoY % 29.68% 1.45% 85.19% -62.64% -10.19% 21.95% -
  Horiz. % 99.69% 76.87% 75.77% 40.91% 109.52% 121.95% 100.00%
P/EPS 22.57 14.24 -107.89 18.69 16.77 -365.05 257.14 -33.31%
  YoY % 58.50% 113.20% -677.26% 11.45% 104.59% -241.97% -
  Horiz. % 8.78% 5.54% -41.96% 7.27% 6.52% -141.97% 100.00%
EY 4.43 7.02 -0.93 5.35 5.96 -0.27 0.39 49.88%
  YoY % -36.89% 854.84% -117.38% -10.23% 2,307.41% -169.23% -
  Horiz. % 1,135.90% 1,800.00% -238.46% 1,371.79% 1,528.21% -69.23% 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 0.50 0.42 0.45 0.44 0.00 2.21 2.43 -23.15%
  YoY % 19.05% -6.67% 2.27% 0.00% 0.00% -9.05% -
  Horiz. % 20.58% 17.28% 18.52% 18.11% 0.00% 90.95% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers