Highlights

[AMPROP] YoY Quarter Result on 2013-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     710.56%    YoY -     46.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 44,523 46,635 39,639 59,691 27,362 28,124 24,336 10.58%
  YoY % -4.53% 17.65% -33.59% 118.15% -2.71% 15.57% -
  Horiz. % 182.95% 191.63% 162.88% 245.28% 112.43% 115.57% 100.00%
PBT 10,940 6,536 6,889 3,662 13,560 19,493 -755 -
  YoY % 67.38% -5.12% 88.12% -72.99% -30.44% 2,681.85% -
  Horiz. % -1,449.01% -865.70% -912.45% -485.03% -1,796.03% -2,581.85% 100.00%
Tax -6,548 -617 -1,054 19,102 1,377 -133 -1,056 35.50%
  YoY % -961.26% 41.46% -105.52% 1,287.22% 1,135.34% 87.41% -
  Horiz. % 620.08% 58.43% 99.81% -1,808.90% -130.40% 12.59% 100.00%
NP 4,392 5,919 5,835 22,764 14,937 19,360 -1,811 -
  YoY % -25.80% 1.44% -74.37% 52.40% -22.85% 1,169.02% -
  Horiz. % -242.52% -326.84% -322.20% -1,256.99% -824.79% -1,069.02% 100.00%
NP to SH 4,011 5,327 5,881 22,485 15,359 19,299 -2,172 -
  YoY % -24.70% -9.42% -73.84% 46.40% -20.42% 988.54% -
  Horiz. % -184.67% -245.26% -270.76% -1,035.22% -707.14% -888.54% 100.00%
Tax Rate 59.85 % 9.44 % 15.30 % -521.63 % -10.15 % 0.68 % - % -
  YoY % 534.00% -38.30% 102.93% -5,039.21% -1,592.65% 0.00% -
  Horiz. % 8,801.47% 1,388.24% 2,250.00% -76,710.30% -1,492.65% 100.00% -
Total Cost 40,131 40,716 33,804 36,927 12,425 8,764 26,147 7.39%
  YoY % -1.44% 20.45% -8.46% 197.20% 41.77% -66.48% -
  Horiz. % 153.48% 155.72% 129.28% 141.23% 47.52% 33.52% 100.00%
Net Worth 837,591 935,184 950,464 803,448 699,178 652,844 520,136 8.26%
  YoY % -10.44% -1.61% 18.30% 14.91% 7.10% 25.51% -
  Horiz. % 161.03% 179.80% 182.73% 154.47% 134.42% 125.51% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 837,591 935,184 950,464 803,448 699,178 652,844 520,136 8.26%
  YoY % -10.44% -1.61% 18.30% 14.91% 7.10% 25.51% -
  Horiz. % 161.03% 179.80% 182.73% 154.47% 134.42% 125.51% 100.00%
NOSH 589,852 591,888 594,040 578,020 573,097 572,670 571,578 0.53%
  YoY % -0.34% -0.36% 2.77% 0.86% 0.07% 0.19% -
  Horiz. % 103.20% 103.55% 103.93% 101.13% 100.27% 100.19% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.86 % 12.69 % 14.72 % 38.14 % 54.59 % 68.84 % -7.44 % -
  YoY % -22.30% -13.79% -61.41% -30.13% -20.70% 1,025.27% -
  Horiz. % -132.53% -170.56% -197.85% -512.63% -733.74% -925.27% 100.00%
ROE 0.48 % 0.57 % 0.62 % 2.80 % 2.20 % 2.96 % -0.42 % -
  YoY % -15.79% -8.06% -77.86% 27.27% -25.68% 804.76% -
  Horiz. % -114.29% -135.71% -147.62% -666.67% -523.81% -704.76% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.55 7.88 6.67 10.33 4.77 4.91 4.26 10.00%
  YoY % -4.19% 18.14% -35.43% 116.56% -2.85% 15.26% -
  Horiz. % 177.23% 184.98% 156.57% 242.49% 111.97% 115.26% 100.00%
EPS 0.68 0.90 0.99 3.89 2.68 3.37 -0.38 -
  YoY % -24.44% -9.09% -74.55% 45.15% -20.47% 986.84% -
  Horiz. % -178.95% -236.84% -260.53% -1,023.68% -705.26% -886.84% 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 1.4200 1.5800 1.6000 1.3900 1.2200 1.1400 0.9100 7.69%
  YoY % -10.13% -1.25% 15.11% 13.93% 7.02% 25.27% -
  Horiz. % 156.04% 173.63% 175.82% 152.75% 134.07% 125.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.07 6.36 5.41 8.14 3.73 3.84 3.32 10.57%
  YoY % -4.56% 17.56% -33.54% 118.23% -2.86% 15.66% -
  Horiz. % 182.83% 191.57% 162.95% 245.18% 112.35% 115.66% 100.00%
EPS 0.55 0.73 0.80 3.07 2.09 2.63 -0.30 -
  YoY % -24.66% -8.75% -73.94% 46.89% -20.53% 976.67% -
  Horiz. % -183.33% -243.33% -266.67% -1,023.33% -696.67% -876.67% 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 1.1425 1.2756 1.2964 1.0959 0.9537 0.8905 0.7095 8.26%
  YoY % -10.43% -1.60% 18.30% 14.91% 7.10% 25.51% -
  Horiz. % 161.03% 179.79% 182.72% 154.46% 134.42% 125.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7850 0.8950 0.7500 0.8700 0.5000 0.4300 0.4100 -
P/RPS 10.40 11.36 11.24 8.42 10.47 8.76 9.63 1.29%
  YoY % -8.45% 1.07% 33.49% -19.58% 19.52% -9.03% -
  Horiz. % 108.00% 117.96% 116.72% 87.44% 108.72% 90.97% 100.00%
P/EPS 115.44 99.44 75.76 22.37 18.66 12.76 -107.89 -
  YoY % 16.09% 31.26% 238.67% 19.88% 46.24% 111.83% -
  Horiz. % -107.00% -92.17% -70.22% -20.73% -17.30% -11.83% 100.00%
EY 0.87 1.01 1.32 4.47 5.36 7.84 -0.93 -
  YoY % -13.86% -23.48% -70.47% -16.60% -31.63% 943.01% -
  Horiz. % -93.55% -108.60% -141.94% -480.65% -576.34% -843.01% 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 0.55 0.57 0.47 0.63 0.41 0.38 0.45 3.40%
  YoY % -3.51% 21.28% -25.40% 53.66% 7.89% -15.56% -
  Horiz. % 122.22% 126.67% 104.44% 140.00% 91.11% 84.44% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date - 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 22/02/11 -
Price 0.8450 0.8450 0.7950 0.8700 0.6050 0.4800 0.4100 -
P/RPS 11.19 10.72 11.91 8.42 12.67 9.77 9.63 2.53%
  YoY % 4.38% -9.99% 41.45% -33.54% 29.68% 1.45% -
  Horiz. % 116.20% 111.32% 123.68% 87.44% 131.57% 101.45% 100.00%
P/EPS 124.26 93.89 80.30 22.37 22.57 14.24 -107.89 -
  YoY % 32.35% 16.92% 258.96% -0.89% 58.50% 113.20% -
  Horiz. % -115.17% -87.02% -74.43% -20.73% -20.92% -13.20% 100.00%
EY 0.80 1.07 1.25 4.47 4.43 7.02 -0.93 -
  YoY % -25.23% -14.40% -72.04% 0.90% -36.89% 854.84% -
  Horiz. % -86.02% -115.05% -134.41% -480.65% -476.34% -754.84% 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 0.60 0.53 0.50 0.63 0.50 0.42 0.45 4.91%
  YoY % 13.21% 6.00% -20.63% 26.00% 19.05% -6.67% -
  Horiz. % 133.33% 117.78% 111.11% 140.00% 111.11% 93.33% 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
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS