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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

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