Highlights

[AMPROP] YoY Quarter Result on 2016-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     119.66%    YoY -     -24.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 36,314 36,105 44,523 46,635 39,639 59,691 27,362 4.83%
  YoY % 0.58% -18.91% -4.53% 17.65% -33.59% 118.15% -
  Horiz. % 132.72% 131.95% 162.72% 170.44% 144.87% 218.15% 100.00%
PBT 3,174 76,952 10,940 6,536 6,889 3,662 13,560 -21.49%
  YoY % -95.88% 603.40% 67.38% -5.12% 88.12% -72.99% -
  Horiz. % 23.41% 567.49% 80.68% 48.20% 50.80% 27.01% 100.00%
Tax -2,727 -1,207 -6,548 -617 -1,054 19,102 1,377 -
  YoY % -125.93% 81.57% -961.26% 41.46% -105.52% 1,287.22% -
  Horiz. % -198.04% -87.65% -475.53% -44.81% -76.54% 1,387.22% 100.00%
NP 447 75,745 4,392 5,919 5,835 22,764 14,937 -44.27%
  YoY % -99.41% 1,624.61% -25.80% 1.44% -74.37% 52.40% -
  Horiz. % 2.99% 507.10% 29.40% 39.63% 39.06% 152.40% 100.00%
NP to SH 147 75,205 4,011 5,327 5,881 22,485 15,359 -53.91%
  YoY % -99.80% 1,774.97% -24.70% -9.42% -73.84% 46.40% -
  Horiz. % 0.96% 489.65% 26.11% 34.68% 38.29% 146.40% 100.00%
Tax Rate 85.92 % 1.57 % 59.85 % 9.44 % 15.30 % -521.63 % -10.15 % -
  YoY % 5,372.61% -97.38% 534.00% -38.30% 102.93% -5,039.21% -
  Horiz. % -846.50% -15.47% -589.66% -93.00% -150.74% 5,139.21% 100.00%
Total Cost 35,867 -39,640 40,131 40,716 33,804 36,927 12,425 19.32%
  YoY % 190.48% -198.78% -1.44% 20.45% -8.46% 197.20% -
  Horiz. % 288.67% -319.03% 322.99% 327.69% 272.06% 297.20% 100.00%
Net Worth 898,547 895,500 837,591 935,184 950,464 803,448 699,178 4.27%
  YoY % 0.34% 6.91% -10.44% -1.61% 18.30% 14.91% -
  Horiz. % 128.51% 128.08% 119.80% 133.75% 135.94% 114.91% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 898,547 895,500 837,591 935,184 950,464 803,448 699,178 4.27%
  YoY % 0.34% 6.91% -10.44% -1.61% 18.30% 14.91% -
  Horiz. % 128.51% 128.08% 119.80% 133.75% 135.94% 114.91% 100.00%
NOSH 591,150 593,047 589,852 591,888 594,040 578,020 573,097 0.52%
  YoY % -0.32% 0.54% -0.34% -0.36% 2.77% 0.86% -
  Horiz. % 103.15% 103.48% 102.92% 103.28% 103.65% 100.86% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.23 % 209.79 % 9.86 % 12.69 % 14.72 % 38.14 % 54.59 % -46.84%
  YoY % -99.41% 2,027.69% -22.30% -13.79% -61.41% -30.13% -
  Horiz. % 2.25% 384.30% 18.06% 23.25% 26.96% 69.87% 100.00%
ROE 0.02 % 8.40 % 0.48 % 0.57 % 0.62 % 2.80 % 2.20 % -54.30%
  YoY % -99.76% 1,650.00% -15.79% -8.06% -77.86% 27.27% -
  Horiz. % 0.91% 381.82% 21.82% 25.91% 28.18% 127.27% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.14 6.09 7.55 7.88 6.67 10.33 4.77 4.30%
  YoY % 0.82% -19.34% -4.19% 18.14% -35.43% 116.56% -
  Horiz. % 128.72% 127.67% 158.28% 165.20% 139.83% 216.56% 100.00%
EPS 0.02 12.68 0.68 0.90 0.99 3.89 2.68 -55.78%
  YoY % -99.84% 1,764.71% -24.44% -9.09% -74.55% 45.15% -
  Horiz. % 0.75% 473.13% 25.37% 33.58% 36.94% 145.15% 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 1.5200 1.5100 1.4200 1.5800 1.6000 1.3900 1.2200 3.73%
  YoY % 0.66% 6.34% -10.13% -1.25% 15.11% 13.93% -
  Horiz. % 124.59% 123.77% 116.39% 129.51% 131.15% 113.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.95 4.92 6.07 6.36 5.41 8.14 3.73 4.83%
  YoY % 0.61% -18.95% -4.56% 17.56% -33.54% 118.23% -
  Horiz. % 132.71% 131.90% 162.73% 170.51% 145.04% 218.23% 100.00%
EPS 0.02 10.26 0.55 0.73 0.80 3.07 2.09 -53.91%
  YoY % -99.81% 1,765.45% -24.66% -8.75% -73.94% 46.89% -
  Horiz. % 0.96% 490.91% 26.32% 34.93% 38.28% 146.89% 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 1.2256 1.2215 1.1425 1.2756 1.2964 1.0959 0.9537 4.27%
  YoY % 0.34% 6.91% -10.43% -1.60% 18.30% 14.91% -
  Horiz. % 128.51% 128.08% 119.80% 133.75% 135.93% 114.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5100 0.7400 0.7850 0.8950 0.7500 0.8700 0.5000 -
P/RPS 8.30 12.15 10.40 11.36 11.24 8.42 10.47 -3.80%
  YoY % -31.69% 16.83% -8.45% 1.07% 33.49% -19.58% -
  Horiz. % 79.27% 116.05% 99.33% 108.50% 107.35% 80.42% 100.00%
P/EPS 2,050.93 5.84 115.44 99.44 75.76 22.37 18.66 118.79%
  YoY % 35,018.66% -94.94% 16.09% 31.26% 238.67% 19.88% -
  Horiz. % 10,991.05% 31.30% 618.65% 532.90% 406.00% 119.88% 100.00%
EY 0.05 17.14 0.87 1.01 1.32 4.47 5.36 -54.10%
  YoY % -99.71% 1,870.11% -13.86% -23.48% -70.47% -16.60% -
  Horiz. % 0.93% 319.78% 16.23% 18.84% 24.63% 83.40% 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 0.34 0.49 0.55 0.57 0.47 0.63 0.41 -3.07%
  YoY % -30.61% -10.91% -3.51% 21.28% -25.40% 53.66% -
  Horiz. % 82.93% 119.51% 134.15% 139.02% 114.63% 153.66% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 09/02/18 - 04/02/16 05/02/15 19/02/14 06/02/13 -
Price 0.5200 0.6900 0.8450 0.8450 0.7950 0.8700 0.6050 -
P/RPS 8.46 11.33 11.19 10.72 11.91 8.42 12.67 -6.51%
  YoY % -25.33% 1.25% 4.38% -9.99% 41.45% -33.54% -
  Horiz. % 66.77% 89.42% 88.32% 84.61% 94.00% 66.46% 100.00%
P/EPS 2,091.14 5.44 124.26 93.89 80.30 22.37 22.57 112.65%
  YoY % 38,340.07% -95.62% 32.35% 16.92% 258.96% -0.89% -
  Horiz. % 9,265.13% 24.10% 550.55% 415.99% 355.78% 99.11% 100.00%
EY 0.05 18.38 0.80 1.07 1.25 4.47 4.43 -52.62%
  YoY % -99.73% 2,197.50% -25.23% -14.40% -72.04% 0.90% -
  Horiz. % 1.13% 414.90% 18.06% 24.15% 28.22% 100.90% 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 0.34 0.46 0.60 0.53 0.50 0.63 0.50 -6.22%
  YoY % -26.09% -23.33% 13.21% 6.00% -20.63% 26.00% -
  Horiz. % 68.00% 92.00% 120.00% 106.00% 100.00% 126.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers