Highlights

[AMPROP] YoY Quarter Result on 2010-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -593.64%    YoY -     -117.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 59,691 27,362 28,124 24,336 44,141 21,100 52,176 2.27%
  YoY % 118.15% -2.71% 15.57% -44.87% 109.20% -59.56% -
  Horiz. % 114.40% 52.44% 53.90% 46.64% 84.60% 40.44% 100.00%
PBT 3,662 13,560 19,493 -755 13,551 288 267 54.65%
  YoY % -72.99% -30.44% 2,681.85% -105.57% 4,605.21% 7.87% -
  Horiz. % 1,371.54% 5,078.65% 7,300.75% -282.77% 5,075.28% 107.87% 100.00%
Tax 19,102 1,377 -133 -1,056 -1,260 3,308 -1,573 -
  YoY % 1,287.22% 1,135.34% 87.41% 16.19% -138.09% 310.30% -
  Horiz. % -1,214.37% -87.54% 8.46% 67.13% 80.10% -210.30% 100.00%
NP 22,764 14,937 19,360 -1,811 12,291 3,596 -1,306 -
  YoY % 52.40% -22.85% 1,169.02% -114.73% 241.80% 375.34% -
  Horiz. % -1,743.03% -1,143.72% -1,482.39% 138.67% -941.12% -275.34% 100.00%
NP to SH 22,485 15,359 19,299 -2,172 12,290 17,514 -2,216 -
  YoY % 46.40% -20.42% 988.54% -117.67% -29.83% 890.34% -
  Horiz. % -1,014.67% -693.10% -870.89% 98.01% -554.60% -790.34% 100.00%
Tax Rate -521.63 % -10.15 % 0.68 % - % 9.30 % -1,148.61 % 589.14 % -
  YoY % -5,039.21% -1,592.65% 0.00% 0.00% 100.81% -294.96% -
  Horiz. % -88.54% -1.72% 0.12% 0.00% 1.58% -194.96% 100.00%
Total Cost 36,927 12,425 8,764 26,147 31,850 17,504 53,482 -5.98%
  YoY % 197.20% 41.77% -66.48% -17.91% 81.96% -67.27% -
  Horiz. % 69.05% 23.23% 16.39% 48.89% 59.55% 32.73% 100.00%
Net Worth 803,448 699,178 652,844 520,136 522,612 0 365,956 13.99%
  YoY % 14.91% 7.10% 25.51% -0.47% 0.00% 0.00% -
  Horiz. % 219.55% 191.06% 178.39% 142.13% 142.81% 0.00% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 803,448 699,178 652,844 520,136 522,612 0 365,956 13.99%
  YoY % 14.91% 7.10% 25.51% -0.47% 0.00% 0.00% -
  Horiz. % 219.55% 191.06% 178.39% 142.13% 142.81% 0.00% 100.00%
NOSH 578,020 573,097 572,670 571,578 574,299 947,297 963,043 -8.15%
  YoY % 0.86% 0.07% 0.19% -0.47% -39.37% -1.64% -
  Horiz. % 60.02% 59.51% 59.46% 59.35% 59.63% 98.36% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 38.14 % 54.59 % 68.84 % -7.44 % 27.84 % 17.04 % -2.50 % -
  YoY % -30.13% -20.70% 1,025.27% -126.72% 63.38% 781.60% -
  Horiz. % -1,525.60% -2,183.60% -2,753.60% 297.60% -1,113.60% -681.60% 100.00%
ROE 2.80 % 2.20 % 2.96 % -0.42 % 2.35 % - % -0.61 % -
  YoY % 27.27% -25.68% 804.76% -117.87% 0.00% 0.00% -
  Horiz. % -459.02% -360.66% -485.25% 68.85% -385.25% 0.00% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.33 4.77 4.91 4.26 7.69 2.23 5.42 11.34%
  YoY % 116.56% -2.85% 15.26% -44.60% 244.84% -58.86% -
  Horiz. % 190.59% 88.01% 90.59% 78.60% 141.88% 41.14% 100.00%
EPS 3.89 2.68 3.37 -0.38 2.14 1.84 -0.23 -
  YoY % 45.15% -20.47% 986.84% -117.76% 16.30% 900.00% -
  Horiz. % -1,691.30% -1,165.22% -1,465.22% 165.22% -930.43% -800.00% 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 1.3900 1.2200 1.1400 0.9100 0.9100 0.0000 0.3800 24.10%
  YoY % 13.93% 7.02% 25.27% 0.00% 0.00% 0.00% -
  Horiz. % 365.79% 321.05% 300.00% 239.47% 239.47% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.14 3.73 3.84 3.32 6.02 2.88 7.12 2.25%
  YoY % 118.23% -2.86% 15.66% -44.85% 109.03% -59.55% -
  Horiz. % 114.33% 52.39% 53.93% 46.63% 84.55% 40.45% 100.00%
EPS 3.07 2.09 2.63 -0.30 1.68 2.39 -0.30 -
  YoY % 46.89% -20.53% 976.67% -117.86% -29.71% 896.67% -
  Horiz. % -1,023.33% -696.67% -876.67% 100.00% -560.00% -796.67% 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 1.0959 0.9537 0.8905 0.7095 0.7128 0.0000 0.4992 13.99%
  YoY % 14.91% 7.10% 25.51% -0.46% 0.00% 0.00% -
  Horiz. % 219.53% 191.05% 178.39% 142.13% 142.79% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8700 0.5000 0.4300 0.4100 0.4400 0.3100 1.0300 -
P/RPS 8.42 10.47 8.76 9.63 5.72 13.92 19.01 -12.68%
  YoY % -19.58% 19.52% -9.03% 68.36% -58.91% -26.78% -
  Horiz. % 44.29% 55.08% 46.08% 50.66% 30.09% 73.22% 100.00%
P/EPS 22.37 18.66 12.76 -107.89 20.56 16.77 -447.62 -
  YoY % 19.88% 46.24% 111.83% -624.76% 22.60% 103.75% -
  Horiz. % -5.00% -4.17% -2.85% 24.10% -4.59% -3.75% 100.00%
EY 4.47 5.36 7.84 -0.93 4.86 5.96 -0.22 -
  YoY % -16.60% -31.63% 943.01% -119.14% -18.46% 2,809.09% -
  Horiz. % -2,031.82% -2,436.36% -3,563.64% 422.73% -2,209.09% -2,709.09% 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 0.63 0.41 0.38 0.45 0.48 0.00 2.71 -21.57%
  YoY % 53.66% 7.89% -15.56% -6.25% 0.00% 0.00% -
  Horiz. % 23.25% 15.13% 14.02% 16.61% 17.71% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 06/02/13 21/02/12 22/02/11 09/02/10 13/02/09 19/02/08 -
Price 0.8700 0.6050 0.4800 0.4100 0.4000 0.3100 0.8400 -
P/RPS 8.42 12.67 9.77 9.63 5.20 13.92 15.50 -9.66%
  YoY % -33.54% 29.68% 1.45% 85.19% -62.64% -10.19% -
  Horiz. % 54.32% 81.74% 63.03% 62.13% 33.55% 89.81% 100.00%
P/EPS 22.37 22.57 14.24 -107.89 18.69 16.77 -365.05 -
  YoY % -0.89% 58.50% 113.20% -677.26% 11.45% 104.59% -
  Horiz. % -6.13% -6.18% -3.90% 29.55% -5.12% -4.59% 100.00%
EY 4.47 4.43 7.02 -0.93 5.35 5.96 -0.27 -
  YoY % 0.90% -36.89% 854.84% -117.38% -10.23% 2,307.41% -
  Horiz. % -1,655.56% -1,640.74% -2,600.00% 344.44% -1,981.48% -2,207.41% 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 0.63 0.50 0.42 0.45 0.44 0.00 2.21 -18.86%
  YoY % 26.00% 19.05% -6.67% 2.27% 0.00% 0.00% -
  Horiz. % 28.51% 22.62% 19.00% 20.36% 19.91% 0.00% 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.
 


 

294  283  517  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMETRIC 0.14-0.01 
 DGB 0.085-0.005 
 PWRWELL 0.315+0.02 
 ARMADA 0.40+0.005 
 SAPNRG 0.245+0.01 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 SMETRIC-WA 0.035+0.01 
 XOX 0.04+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers