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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers