Highlights

[AMPROP] YoY Quarter Result on 2012-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 06-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     7.97%    YoY -     -20.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 46,635 39,639 59,691 27,362 28,124 24,336 44,141 0.92%
  YoY % 17.65% -33.59% 118.15% -2.71% 15.57% -44.87% -
  Horiz. % 105.65% 89.80% 135.23% 61.99% 63.71% 55.13% 100.00%
PBT 6,536 6,889 3,662 13,560 19,493 -755 13,551 -11.44%
  YoY % -5.12% 88.12% -72.99% -30.44% 2,681.85% -105.57% -
  Horiz. % 48.23% 50.84% 27.02% 100.07% 143.85% -5.57% 100.00%
Tax -617 -1,054 19,102 1,377 -133 -1,056 -1,260 -11.21%
  YoY % 41.46% -105.52% 1,287.22% 1,135.34% 87.41% 16.19% -
  Horiz. % 48.97% 83.65% -1,516.03% -109.29% 10.56% 83.81% 100.00%
NP 5,919 5,835 22,764 14,937 19,360 -1,811 12,291 -11.46%
  YoY % 1.44% -74.37% 52.40% -22.85% 1,169.02% -114.73% -
  Horiz. % 48.16% 47.47% 185.21% 121.53% 157.51% -14.73% 100.00%
NP to SH 5,327 5,881 22,485 15,359 19,299 -2,172 12,290 -13.00%
  YoY % -9.42% -73.84% 46.40% -20.42% 988.54% -117.67% -
  Horiz. % 43.34% 47.85% 182.95% 124.97% 157.03% -17.67% 100.00%
Tax Rate 9.44 % 15.30 % -521.63 % -10.15 % 0.68 % - % 9.30 % 0.25%
  YoY % -38.30% 102.93% -5,039.21% -1,592.65% 0.00% 0.00% -
  Horiz. % 101.51% 164.52% -5,608.92% -109.14% 7.31% 0.00% 100.00%
Total Cost 40,716 33,804 36,927 12,425 8,764 26,147 31,850 4.18%
  YoY % 20.45% -8.46% 197.20% 41.77% -66.48% -17.91% -
  Horiz. % 127.84% 106.14% 115.94% 39.01% 27.52% 82.09% 100.00%
Net Worth 935,184 950,464 803,448 699,178 652,844 520,136 522,612 10.18%
  YoY % -1.61% 18.30% 14.91% 7.10% 25.51% -0.47% -
  Horiz. % 178.94% 181.87% 153.74% 133.79% 124.92% 99.53% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 935,184 950,464 803,448 699,178 652,844 520,136 522,612 10.18%
  YoY % -1.61% 18.30% 14.91% 7.10% 25.51% -0.47% -
  Horiz. % 178.94% 181.87% 153.74% 133.79% 124.92% 99.53% 100.00%
NOSH 591,888 594,040 578,020 573,097 572,670 571,578 574,299 0.50%
  YoY % -0.36% 2.77% 0.86% 0.07% 0.19% -0.47% -
  Horiz. % 103.06% 103.44% 100.65% 99.79% 99.72% 99.53% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.69 % 14.72 % 38.14 % 54.59 % 68.84 % -7.44 % 27.84 % -12.27%
  YoY % -13.79% -61.41% -30.13% -20.70% 1,025.27% -126.72% -
  Horiz. % 45.58% 52.87% 137.00% 196.08% 247.27% -26.72% 100.00%
ROE 0.57 % 0.62 % 2.80 % 2.20 % 2.96 % -0.42 % 2.35 % -21.02%
  YoY % -8.06% -77.86% 27.27% -25.68% 804.76% -117.87% -
  Horiz. % 24.26% 26.38% 119.15% 93.62% 125.96% -17.87% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.88 6.67 10.33 4.77 4.91 4.26 7.69 0.41%
  YoY % 18.14% -35.43% 116.56% -2.85% 15.26% -44.60% -
  Horiz. % 102.47% 86.74% 134.33% 62.03% 63.85% 55.40% 100.00%
EPS 0.90 0.99 3.89 2.68 3.37 -0.38 2.14 -13.44%
  YoY % -9.09% -74.55% 45.15% -20.47% 986.84% -117.76% -
  Horiz. % 42.06% 46.26% 181.78% 125.23% 157.48% -17.76% 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 1.5800 1.6000 1.3900 1.2200 1.1400 0.9100 0.9100 9.63%
  YoY % -1.25% 15.11% 13.93% 7.02% 25.27% 0.00% -
  Horiz. % 173.63% 175.82% 152.75% 134.07% 125.27% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.36 5.41 8.14 3.73 3.84 3.32 6.02 0.92%
  YoY % 17.56% -33.54% 118.23% -2.86% 15.66% -44.85% -
  Horiz. % 105.65% 89.87% 135.22% 61.96% 63.79% 55.15% 100.00%
EPS 0.73 0.80 3.07 2.09 2.63 -0.30 1.68 -12.96%
  YoY % -8.75% -73.94% 46.89% -20.53% 976.67% -117.86% -
  Horiz. % 43.45% 47.62% 182.74% 124.40% 156.55% -17.86% 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 1.2756 1.2964 1.0959 0.9537 0.8905 0.7095 0.7128 10.18%
  YoY % -1.60% 18.30% 14.91% 7.10% 25.51% -0.46% -
  Horiz. % 178.96% 181.87% 153.75% 133.80% 124.93% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.8950 0.7500 0.8700 0.5000 0.4300 0.4100 0.4400 -
P/RPS 11.36 11.24 8.42 10.47 8.76 9.63 5.72 12.11%
  YoY % 1.07% 33.49% -19.58% 19.52% -9.03% 68.36% -
  Horiz. % 198.60% 196.50% 147.20% 183.04% 153.15% 168.36% 100.00%
P/EPS 99.44 75.76 22.37 18.66 12.76 -107.89 20.56 30.03%
  YoY % 31.26% 238.67% 19.88% 46.24% 111.83% -624.76% -
  Horiz. % 483.66% 368.48% 108.80% 90.76% 62.06% -524.76% 100.00%
EY 1.01 1.32 4.47 5.36 7.84 -0.93 4.86 -23.03%
  YoY % -23.48% -70.47% -16.60% -31.63% 943.01% -119.14% -
  Horiz. % 20.78% 27.16% 91.98% 110.29% 161.32% -19.14% 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 0.57 0.47 0.63 0.41 0.38 0.45 0.48 2.90%
  YoY % 21.28% -25.40% 53.66% 7.89% -15.56% -6.25% -
  Horiz. % 118.75% 97.92% 131.25% 85.42% 79.17% 93.75% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 22/02/11 09/02/10 -
Price 0.8450 0.7950 0.8700 0.6050 0.4800 0.4100 0.4000 -
P/RPS 10.72 11.91 8.42 12.67 9.77 9.63 5.20 12.81%
  YoY % -9.99% 41.45% -33.54% 29.68% 1.45% 85.19% -
  Horiz. % 206.15% 229.04% 161.92% 243.65% 187.88% 185.19% 100.00%
P/EPS 93.89 80.30 22.37 22.57 14.24 -107.89 18.69 30.85%
  YoY % 16.92% 258.96% -0.89% 58.50% 113.20% -677.26% -
  Horiz. % 502.35% 429.64% 119.69% 120.76% 76.19% -577.26% 100.00%
EY 1.07 1.25 4.47 4.43 7.02 -0.93 5.35 -23.52%
  YoY % -14.40% -72.04% 0.90% -36.89% 854.84% -117.38% -
  Horiz. % 20.00% 23.36% 83.55% 82.80% 131.21% -17.38% 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 0.53 0.50 0.63 0.50 0.42 0.45 0.44 3.15%
  YoY % 6.00% -20.63% 26.00% 19.05% -6.67% 2.27% -
  Horiz. % 120.45% 113.64% 143.18% 113.64% 95.45% 102.27% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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