Highlights

[AMPROP] YoY Quarter Result on 2014-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 05-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -16.39%    YoY -     -73.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 36,105 44,523 46,635 39,639 59,691 27,362 28,124 4.25%
  YoY % -18.91% -4.53% 17.65% -33.59% 118.15% -2.71% -
  Horiz. % 128.38% 158.31% 165.82% 140.94% 212.24% 97.29% 100.00%
PBT 76,952 10,940 6,536 6,889 3,662 13,560 19,493 25.69%
  YoY % 603.40% 67.38% -5.12% 88.12% -72.99% -30.44% -
  Horiz. % 394.77% 56.12% 33.53% 35.34% 18.79% 69.56% 100.00%
Tax -1,207 -6,548 -617 -1,054 19,102 1,377 -133 44.38%
  YoY % 81.57% -961.26% 41.46% -105.52% 1,287.22% 1,135.34% -
  Horiz. % 907.52% 4,923.31% 463.91% 792.48% -14,362.41% -1,035.34% 100.00%
NP 75,745 4,392 5,919 5,835 22,764 14,937 19,360 25.50%
  YoY % 1,624.61% -25.80% 1.44% -74.37% 52.40% -22.85% -
  Horiz. % 391.24% 22.69% 30.57% 30.14% 117.58% 77.15% 100.00%
NP to SH 75,205 4,011 5,327 5,881 22,485 15,359 19,299 25.42%
  YoY % 1,774.97% -24.70% -9.42% -73.84% 46.40% -20.42% -
  Horiz. % 389.68% 20.78% 27.60% 30.47% 116.51% 79.58% 100.00%
Tax Rate 1.57 % 59.85 % 9.44 % 15.30 % -521.63 % -10.15 % 0.68 % 14.95%
  YoY % -97.38% 534.00% -38.30% 102.93% -5,039.21% -1,592.65% -
  Horiz. % 230.88% 8,801.47% 1,388.24% 2,250.00% -76,710.30% -1,492.65% 100.00%
Total Cost -39,640 40,131 40,716 33,804 36,927 12,425 8,764 -
  YoY % -198.78% -1.44% 20.45% -8.46% 197.20% 41.77% -
  Horiz. % -452.30% 457.91% 464.58% 385.71% 421.35% 141.77% 100.00%
Net Worth 895,500 837,591 935,184 950,464 803,448 699,178 652,844 5.40%
  YoY % 6.91% -10.44% -1.61% 18.30% 14.91% 7.10% -
  Horiz. % 137.17% 128.30% 143.25% 145.59% 123.07% 107.10% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 895,500 837,591 935,184 950,464 803,448 699,178 652,844 5.40%
  YoY % 6.91% -10.44% -1.61% 18.30% 14.91% 7.10% -
  Horiz. % 137.17% 128.30% 143.25% 145.59% 123.07% 107.10% 100.00%
NOSH 593,047 589,852 591,888 594,040 578,020 573,097 572,670 0.58%
  YoY % 0.54% -0.34% -0.36% 2.77% 0.86% 0.07% -
  Horiz. % 103.56% 103.00% 103.36% 103.73% 100.93% 100.07% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 209.79 % 9.86 % 12.69 % 14.72 % 38.14 % 54.59 % 68.84 % 20.39%
  YoY % 2,027.69% -22.30% -13.79% -61.41% -30.13% -20.70% -
  Horiz. % 304.75% 14.32% 18.43% 21.38% 55.40% 79.30% 100.00%
ROE 8.40 % 0.48 % 0.57 % 0.62 % 2.80 % 2.20 % 2.96 % 18.97%
  YoY % 1,650.00% -15.79% -8.06% -77.86% 27.27% -25.68% -
  Horiz. % 283.78% 16.22% 19.26% 20.95% 94.59% 74.32% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.09 7.55 7.88 6.67 10.33 4.77 4.91 3.65%
  YoY % -19.34% -4.19% 18.14% -35.43% 116.56% -2.85% -
  Horiz. % 124.03% 153.77% 160.49% 135.85% 210.39% 97.15% 100.00%
EPS 12.68 0.68 0.90 0.99 3.89 2.68 3.37 24.69%
  YoY % 1,764.71% -24.44% -9.09% -74.55% 45.15% -20.47% -
  Horiz. % 376.26% 20.18% 26.71% 29.38% 115.43% 79.53% 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 1.5100 1.4200 1.5800 1.6000 1.3900 1.2200 1.1400 4.79%
  YoY % 6.34% -10.13% -1.25% 15.11% 13.93% 7.02% -
  Horiz. % 132.46% 124.56% 138.60% 140.35% 121.93% 107.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.92 6.07 6.36 5.41 8.14 3.73 3.84 4.21%
  YoY % -18.95% -4.56% 17.56% -33.54% 118.23% -2.86% -
  Horiz. % 128.12% 158.07% 165.63% 140.89% 211.98% 97.14% 100.00%
EPS 10.26 0.55 0.73 0.80 3.07 2.09 2.63 25.44%
  YoY % 1,765.45% -24.66% -8.75% -73.94% 46.89% -20.53% -
  Horiz. % 390.11% 20.91% 27.76% 30.42% 116.73% 79.47% 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 1.2215 1.1425 1.2756 1.2964 1.0959 0.9537 0.8905 5.40%
  YoY % 6.91% -10.43% -1.60% 18.30% 14.91% 7.10% -
  Horiz. % 137.17% 128.30% 143.25% 145.58% 123.07% 107.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.7400 0.7850 0.8950 0.7500 0.8700 0.5000 0.4300 -
P/RPS 12.15 10.40 11.36 11.24 8.42 10.47 8.76 5.60%
  YoY % 16.83% -8.45% 1.07% 33.49% -19.58% 19.52% -
  Horiz. % 138.70% 118.72% 129.68% 128.31% 96.12% 119.52% 100.00%
P/EPS 5.84 115.44 99.44 75.76 22.37 18.66 12.76 -12.20%
  YoY % -94.94% 16.09% 31.26% 238.67% 19.88% 46.24% -
  Horiz. % 45.77% 904.70% 779.31% 593.73% 175.31% 146.24% 100.00%
EY 17.14 0.87 1.01 1.32 4.47 5.36 7.84 13.91%
  YoY % 1,870.11% -13.86% -23.48% -70.47% -16.60% -31.63% -
  Horiz. % 218.62% 11.10% 12.88% 16.84% 57.02% 68.37% 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 0.49 0.55 0.57 0.47 0.63 0.41 0.38 4.32%
  YoY % -10.91% -3.51% 21.28% -25.40% 53.66% 7.89% -
  Horiz. % 128.95% 144.74% 150.00% 123.68% 165.79% 107.89% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 09/02/18 - 04/02/16 05/02/15 19/02/14 06/02/13 21/02/12 -
Price 0.6900 0.8450 0.8450 0.7950 0.8700 0.6050 0.4800 -
P/RPS 11.33 11.19 10.72 11.91 8.42 12.67 9.77 2.50%
  YoY % 1.25% 4.38% -9.99% 41.45% -33.54% 29.68% -
  Horiz. % 115.97% 114.53% 109.72% 121.90% 86.18% 129.68% 100.00%
P/EPS 5.44 124.26 93.89 80.30 22.37 22.57 14.24 -14.81%
  YoY % -95.62% 32.35% 16.92% 258.96% -0.89% 58.50% -
  Horiz. % 38.20% 872.61% 659.34% 563.90% 157.09% 158.50% 100.00%
EY 18.38 0.80 1.07 1.25 4.47 4.43 7.02 17.38%
  YoY % 2,197.50% -25.23% -14.40% -72.04% 0.90% -36.89% -
  Horiz. % 261.82% 11.40% 15.24% 17.81% 63.68% 63.11% 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 0.46 0.60 0.53 0.50 0.63 0.50 0.42 1.53%
  YoY % -23.33% 13.21% 6.00% -20.63% 26.00% 19.05% -
  Horiz. % 109.52% 142.86% 126.19% 119.05% 150.00% 119.05% 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
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+0.015 

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

TOP ARTICLES

1. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
3. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
4. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
5. Stocks-on-Radar- Top Glove Corporation (7113) AmInvest Research Reports
6. 【冷眼前辈提到的 ARMADA(5210)可以买入吗?】 VITA Analysis
7. [转贴] 5分钟看懂大马30大蓝筹股最新数据 ~ 哪些有受COVID-19影响的呢?~ 第一天 Good Articles to Share
8. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
Partners & Brokers