Highlights

[AMPROP] YoY Quarter Result on 2010-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -30.24%    YoY -     -51.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 87,078 163,677 26,580 50,200 68,694 181,756 96,628 -1.72%
  YoY % -46.80% 515.79% -47.05% -26.92% -62.21% 88.10% -
  Horiz. % 90.12% 169.39% 27.51% 51.95% 71.09% 188.10% 100.00%
PBT 46,183 8,404 45,717 -5,564 -8,791 -2,056 18,339 16.62%
  YoY % 449.54% -81.62% 921.66% 36.71% -327.58% -111.21% -
  Horiz. % 251.83% 45.83% 249.29% -30.34% -47.94% -11.21% 100.00%
Tax 245 4,123 1,942 15,345 6,668 -401 -2,552 -
  YoY % -94.06% 112.31% -87.34% 130.13% 1,762.84% 84.29% -
  Horiz. % -9.60% -161.56% -76.10% -601.29% -261.29% 15.71% 100.00%
NP 46,428 12,527 47,659 9,781 -2,123 -2,457 15,787 19.68%
  YoY % 270.62% -73.72% 387.26% 560.72% 13.59% -115.56% -
  Horiz. % 294.09% 79.35% 301.89% 61.96% -13.45% -15.56% 100.00%
NP to SH 46,459 12,082 47,030 8,574 17,514 -2,449 15,009 20.70%
  YoY % 284.53% -74.31% 448.52% -51.04% 815.15% -116.32% -
  Horiz. % 309.54% 80.50% 313.35% 57.13% 116.69% -16.32% 100.00%
Tax Rate -0.53 % -49.06 % -4.25 % - % - % - % 13.92 % -
  YoY % 98.92% -1,054.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3.81% -352.44% -30.53% 0.00% 0.00% 0.00% 100.00%
Total Cost 40,650 151,150 -21,079 40,419 70,817 184,213 80,841 -10.82%
  YoY % -73.11% 817.06% -152.15% -42.92% -61.56% 127.87% -
  Horiz. % 50.28% 186.97% -26.07% 50.00% 87.60% 227.87% 100.00%
Net Worth 734,166 664,223 574,236 520,156 371,614 362,452 304,774 15.77%
  YoY % 10.53% 15.67% 10.40% 39.97% 2.53% 18.92% -
  Horiz. % 240.89% 217.94% 188.41% 170.67% 121.93% 118.92% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 17,207 17,178 - - - - - -
  YoY % 0.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.17% 100.00% - - - - -
Div Payout % 37.04 % 142.18 % - % - % - % - % - % -
  YoY % -73.95% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.05% 100.00% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 734,166 664,223 574,236 520,156 371,614 362,452 304,774 15.77%
  YoY % 10.53% 15.67% 10.40% 39.97% 2.53% 18.92% -
  Horiz. % 240.89% 217.94% 188.41% 170.67% 121.93% 118.92% 100.00%
NOSH 573,567 572,606 574,236 571,600 952,857 979,600 802,037 -5.43%
  YoY % 0.17% -0.28% 0.46% -40.01% -2.73% 22.14% -
  Horiz. % 71.51% 71.39% 71.60% 71.27% 118.80% 122.14% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 53.32 % 7.65 % 179.30 % 19.48 % -3.09 % -1.35 % 16.34 % 21.77%
  YoY % 596.99% -95.73% 820.43% 730.42% -128.89% -108.26% -
  Horiz. % 326.32% 46.82% 1,097.31% 119.22% -18.91% -8.26% 100.00%
ROE 6.33 % 1.82 % 8.19 % 1.65 % 4.71 % -0.68 % 4.92 % 4.29%
  YoY % 247.80% -77.78% 396.36% -64.97% 792.65% -113.82% -
  Horiz. % 128.66% 36.99% 166.46% 33.54% 95.73% -13.82% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.18 28.58 4.63 8.78 7.21 18.55 12.05 3.92%
  YoY % -46.89% 517.28% -47.27% 21.78% -61.13% 53.94% -
  Horiz. % 125.98% 237.18% 38.42% 72.86% 59.83% 153.94% 100.00%
EPS 8.10 2.11 8.19 1.50 1.85 -0.25 1.87 27.65%
  YoY % 283.89% -74.24% 446.00% -18.92% 840.00% -113.37% -
  Horiz. % 433.16% 112.83% 437.97% 80.21% 98.93% -13.37% 100.00%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 1.2800 1.1600 1.0000 0.9100 0.3900 0.3700 0.3800 22.41%
  YoY % 10.34% 16.00% 9.89% 133.33% 5.41% -2.63% -
  Horiz. % 336.84% 305.26% 263.16% 239.47% 102.63% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.88 22.33 3.63 6.85 9.37 24.79 13.18 -1.71%
  YoY % -46.80% 515.15% -47.01% -26.89% -62.20% 88.09% -
  Horiz. % 90.14% 169.42% 27.54% 51.97% 71.09% 188.09% 100.00%
EPS 6.34 1.65 6.41 1.17 2.39 -0.33 2.05 20.68%
  YoY % 284.24% -74.26% 447.86% -51.05% 824.24% -116.10% -
  Horiz. % 309.27% 80.49% 312.68% 57.07% 116.59% -16.10% 100.00%
DPS 2.35 2.34 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.43% 100.00% - - - - -
NAPS 1.0014 0.9060 0.7833 0.7095 0.5069 0.4944 0.4157 15.77%
  YoY % 10.53% 15.66% 10.40% 39.97% 2.53% 18.93% -
  Horiz. % 240.89% 217.95% 188.43% 170.68% 121.94% 118.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.6550 0.4600 0.4400 0.4200 0.3000 0.7600 0.9900 -
P/RPS 4.31 1.61 9.51 4.78 4.16 4.10 8.22 -10.19%
  YoY % 167.70% -83.07% 98.95% 14.90% 1.46% -50.12% -
  Horiz. % 52.43% 19.59% 115.69% 58.15% 50.61% 49.88% 100.00%
P/EPS 8.09 21.80 5.37 28.00 16.32 -304.00 52.90 -26.85%
  YoY % -62.89% 305.96% -80.82% 71.57% 105.37% -674.67% -
  Horiz. % 15.29% 41.21% 10.15% 52.93% 30.85% -574.67% 100.00%
EY 12.37 4.59 18.61 3.57 6.13 -0.33 1.89 36.73%
  YoY % 169.50% -75.34% 421.29% -41.76% 1,957.58% -117.46% -
  Horiz. % 654.50% 242.86% 984.66% 188.89% 324.34% -17.46% 100.00%
DY 4.58 6.52 0.00 0.00 0.00 0.00 0.00 -
  YoY % -29.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.25% 100.00% - - - - -
P/NAPS 0.51 0.40 0.44 0.46 0.77 2.05 2.61 -23.80%
  YoY % 27.50% -9.09% -4.35% -40.26% -62.44% -21.46% -
  Horiz. % 19.54% 15.33% 16.86% 17.62% 29.50% 78.54% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 24/05/12 24/05/11 27/05/10 26/05/09 28/05/08 25/05/07 -
Price 0.7400 0.4600 0.6100 0.4100 0.5700 0.6800 0.7000 -
P/RPS 4.87 1.61 13.18 4.67 7.91 3.66 5.81 -2.90%
  YoY % 202.48% -87.78% 182.23% -40.96% 116.12% -37.01% -
  Horiz. % 83.82% 27.71% 226.85% 80.38% 136.14% 62.99% 100.00%
P/EPS 9.14 21.80 7.45 27.33 31.01 -272.00 37.41 -20.92%
  YoY % -58.07% 192.62% -72.74% -11.87% 111.40% -827.08% -
  Horiz. % 24.43% 58.27% 19.91% 73.06% 82.89% -727.08% 100.00%
EY 10.95 4.59 13.43 3.66 3.22 -0.37 2.67 26.49%
  YoY % 138.56% -65.82% 266.94% 13.66% 970.27% -113.86% -
  Horiz. % 410.11% 171.91% 503.00% 137.08% 120.60% -13.86% 100.00%
DY 4.05 6.52 0.00 0.00 0.00 0.00 0.00 -
  YoY % -37.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.12% 100.00% - - - - -
P/NAPS 0.58 0.40 0.61 0.45 1.46 1.84 1.84 -17.49%
  YoY % 45.00% -34.43% 35.56% -69.18% -20.65% 0.00% -
  Horiz. % 31.52% 21.74% 33.15% 24.46% 79.35% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+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
Partners & Brokers