Highlights

[AMPROP] YoY Quarter Result on 2018-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -97.41%    YoY -     -99.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 65,554 36,314 36,105 44,523 46,635 39,639 59,691 1.57%
  YoY % 80.52% 0.58% -18.91% -4.53% 17.65% -33.59% -
  Horiz. % 109.82% 60.84% 60.49% 74.59% 78.13% 66.41% 100.00%
PBT 15,164 3,174 76,952 10,940 6,536 6,889 3,662 26.71%
  YoY % 377.76% -95.88% 603.40% 67.38% -5.12% 88.12% -
  Horiz. % 414.09% 86.67% 2,101.37% 298.74% 178.48% 188.12% 100.00%
Tax -6,662 -2,727 -1,207 -6,548 -617 -1,054 19,102 -
  YoY % -144.30% -125.93% 81.57% -961.26% 41.46% -105.52% -
  Horiz. % -34.88% -14.28% -6.32% -34.28% -3.23% -5.52% 100.00%
NP 8,502 447 75,745 4,392 5,919 5,835 22,764 -15.13%
  YoY % 1,802.01% -99.41% 1,624.61% -25.80% 1.44% -74.37% -
  Horiz. % 37.35% 1.96% 332.74% 19.29% 26.00% 25.63% 100.00%
NP to SH 8,472 147 75,205 4,011 5,327 5,881 22,485 -15.01%
  YoY % 5,663.27% -99.80% 1,774.97% -24.70% -9.42% -73.84% -
  Horiz. % 37.68% 0.65% 334.47% 17.84% 23.69% 26.16% 100.00%
Tax Rate 43.93 % 85.92 % 1.57 % 59.85 % 9.44 % 15.30 % -521.63 % -
  YoY % -48.87% 5,372.61% -97.38% 534.00% -38.30% 102.93% -
  Horiz. % -8.42% -16.47% -0.30% -11.47% -1.81% -2.93% 100.00%
Total Cost 57,052 35,867 -39,640 40,131 40,716 33,804 36,927 7.52%
  YoY % 59.07% 190.48% -198.78% -1.44% 20.45% -8.46% -
  Horiz. % 154.50% 97.13% -107.35% 108.68% 110.26% 91.54% 100.00%
Net Worth 1,036,081 898,547 895,500 837,591 935,184 950,464 803,448 4.33%
  YoY % 15.31% 0.34% 6.91% -10.44% -1.61% 18.30% -
  Horiz. % 128.95% 111.84% 111.46% 104.25% 116.40% 118.30% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,036,081 898,547 895,500 837,591 935,184 950,464 803,448 4.33%
  YoY % 15.31% 0.34% 6.91% -10.44% -1.61% 18.30% -
  Horiz. % 128.95% 111.84% 111.46% 104.25% 116.40% 118.30% 100.00%
NOSH 714,539 591,150 593,047 589,852 591,888 594,040 578,020 3.60%
  YoY % 20.87% -0.32% 0.54% -0.34% -0.36% 2.77% -
  Horiz. % 123.62% 102.27% 102.60% 102.05% 102.40% 102.77% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.97 % 1.23 % 209.79 % 9.86 % 12.69 % 14.72 % 38.14 % -16.45%
  YoY % 954.47% -99.41% 2,027.69% -22.30% -13.79% -61.41% -
  Horiz. % 34.01% 3.22% 550.05% 25.85% 33.27% 38.59% 100.00%
ROE 0.82 % 0.02 % 8.40 % 0.48 % 0.57 % 0.62 % 2.80 % -18.50%
  YoY % 4,000.00% -99.76% 1,650.00% -15.79% -8.06% -77.86% -
  Horiz. % 29.29% 0.71% 300.00% 17.14% 20.36% 22.14% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 9.17 6.14 6.09 7.55 7.88 6.67 10.33 -1.96%
  YoY % 49.35% 0.82% -19.34% -4.19% 18.14% -35.43% -
  Horiz. % 88.77% 59.44% 58.95% 73.09% 76.28% 64.57% 100.00%
EPS 1.19 0.02 12.68 0.68 0.90 0.99 3.89 -17.91%
  YoY % 5,850.00% -99.84% 1,764.71% -24.44% -9.09% -74.55% -
  Horiz. % 30.59% 0.51% 325.96% 17.48% 23.14% 25.45% 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 1.4500 1.5200 1.5100 1.4200 1.5800 1.6000 1.3900 0.71%
  YoY % -4.61% 0.66% 6.34% -10.13% -1.25% 15.11% -
  Horiz. % 104.32% 109.35% 108.63% 102.16% 113.67% 115.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.94 4.95 4.92 6.07 6.36 5.41 8.14 1.57%
  YoY % 80.61% 0.61% -18.95% -4.56% 17.56% -33.54% -
  Horiz. % 109.83% 60.81% 60.44% 74.57% 78.13% 66.46% 100.00%
EPS 1.16 0.02 10.26 0.55 0.73 0.80 3.07 -14.97%
  YoY % 5,700.00% -99.81% 1,765.45% -24.66% -8.75% -73.94% -
  Horiz. % 37.79% 0.65% 334.20% 17.92% 23.78% 26.06% 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 1.4132 1.2256 1.2215 1.1425 1.2756 1.2964 1.0959 4.33%
  YoY % 15.31% 0.34% 6.91% -10.43% -1.60% 18.30% -
  Horiz. % 128.95% 111.84% 111.46% 104.25% 116.40% 118.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.5100 0.7400 0.7850 0.8950 0.7500 0.8700 -
P/RPS 5.23 8.30 12.15 10.40 11.36 11.24 8.42 -7.63%
  YoY % -36.99% -31.69% 16.83% -8.45% 1.07% 33.49% -
  Horiz. % 62.11% 98.57% 144.30% 123.52% 134.92% 133.49% 100.00%
P/EPS 40.48 2,050.93 5.84 115.44 99.44 75.76 22.37 10.38%
  YoY % -98.03% 35,018.66% -94.94% 16.09% 31.26% 238.67% -
  Horiz. % 180.96% 9,168.22% 26.11% 516.05% 444.52% 338.67% 100.00%
EY 2.47 0.05 17.14 0.87 1.01 1.32 4.47 -9.41%
  YoY % 4,840.00% -99.71% 1,870.11% -13.86% -23.48% -70.47% -
  Horiz. % 55.26% 1.12% 383.45% 19.46% 22.60% 29.53% 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 0.33 0.34 0.49 0.55 0.57 0.47 0.63 -10.21%
  YoY % -2.94% -30.61% -10.91% -3.51% 21.28% -25.40% -
  Horiz. % 52.38% 53.97% 77.78% 87.30% 90.48% 74.60% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 19/02/20 27/02/19 09/02/18 - 04/02/16 05/02/15 19/02/14 -
Price 0.4700 0.5200 0.6900 0.8450 0.8450 0.7950 0.8700 -
P/RPS 5.12 8.46 11.33 11.19 10.72 11.91 8.42 -7.95%
  YoY % -39.48% -25.33% 1.25% 4.38% -9.99% 41.45% -
  Horiz. % 60.81% 100.48% 134.56% 132.90% 127.32% 141.45% 100.00%
P/EPS 39.64 2,091.14 5.44 124.26 93.89 80.30 22.37 10.00%
  YoY % -98.10% 38,340.07% -95.62% 32.35% 16.92% 258.96% -
  Horiz. % 177.20% 9,347.96% 24.32% 555.48% 419.71% 358.96% 100.00%
EY 2.52 0.05 18.38 0.80 1.07 1.25 4.47 -9.11%
  YoY % 4,940.00% -99.73% 2,197.50% -25.23% -14.40% -72.04% -
  Horiz. % 56.38% 1.12% 411.19% 17.90% 23.94% 27.96% 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 0.32 0.34 0.46 0.60 0.53 0.50 0.63 -10.67%
  YoY % -5.88% -26.09% -23.33% 13.21% 6.00% -20.63% -
  Horiz. % 50.79% 53.97% 73.02% 95.24% 84.13% 79.37% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers