Highlights

[AMPROP] YoY Quarter Result on 2012-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -37.40%    YoY -     -74.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 48,857 54,062 87,078 163,677 26,580 50,200 68,694 -5.52%
  YoY % -9.63% -37.92% -46.80% 515.79% -47.05% -26.92% -
  Horiz. % 71.12% 78.70% 126.76% 238.27% 38.69% 73.08% 100.00%
PBT 7,140 136,782 46,183 8,404 45,717 -5,564 -8,791 -
  YoY % -94.78% 196.17% 449.54% -81.62% 921.66% 36.71% -
  Horiz. % -81.22% -1,555.93% -525.34% -95.60% -520.04% 63.29% 100.00%
Tax -1,501 -1,559 245 4,123 1,942 15,345 6,668 -
  YoY % 3.72% -736.33% -94.06% 112.31% -87.34% 130.13% -
  Horiz. % -22.51% -23.38% 3.67% 61.83% 29.12% 230.13% 100.00%
NP 5,639 135,223 46,428 12,527 47,659 9,781 -2,123 -
  YoY % -95.83% 191.25% 270.62% -73.72% 387.26% 560.72% -
  Horiz. % -265.61% -6,369.43% -2,186.91% -590.06% -2,244.89% -460.72% 100.00%
NP to SH 4,917 134,811 46,459 12,082 47,030 8,574 17,514 -19.07%
  YoY % -96.35% 190.17% 284.53% -74.31% 448.52% -51.04% -
  Horiz. % 28.07% 769.73% 265.27% 68.98% 268.53% 48.96% 100.00%
Tax Rate 21.02 % 1.14 % -0.53 % -49.06 % -4.25 % - % - % -
  YoY % 1,743.86% 315.09% 98.92% -1,054.35% 0.00% 0.00% -
  Horiz. % -494.59% -26.82% 12.47% 1,154.35% 100.00% - -
Total Cost 43,218 -81,161 40,650 151,150 -21,079 40,419 70,817 -7.90%
  YoY % 153.25% -299.66% -73.11% 817.06% -152.15% -42.92% -
  Horiz. % 61.03% -114.61% 57.40% 213.44% -29.77% 57.08% 100.00%
Net Worth 835,297 936,910 734,166 664,223 574,236 520,156 371,614 14.45%
  YoY % -10.85% 27.62% 10.53% 15.67% 10.40% 39.97% -
  Horiz. % 224.78% 252.12% 197.56% 178.74% 154.52% 139.97% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 17,772 - 17,207 17,178 - - - -
  YoY % 0.00% 0.00% 0.17% 0.00% 0.00% 0.00% -
  Horiz. % 103.46% 0.00% 100.17% 100.00% - - -
Div Payout % 361.45 % - % 37.04 % 142.18 % - % - % - % -
  YoY % 0.00% 0.00% -73.95% 0.00% 0.00% 0.00% -
  Horiz. % 254.22% 0.00% 26.05% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 835,297 936,910 734,166 664,223 574,236 520,156 371,614 14.45%
  YoY % -10.85% 27.62% 10.53% 15.67% 10.40% 39.97% -
  Horiz. % 224.78% 252.12% 197.56% 178.74% 154.52% 139.97% 100.00%
NOSH 592,409 578,339 573,567 572,606 574,236 571,600 952,857 -7.61%
  YoY % 2.43% 0.83% 0.17% -0.28% 0.46% -40.01% -
  Horiz. % 62.17% 60.70% 60.19% 60.09% 60.26% 59.99% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.54 % 250.13 % 53.32 % 7.65 % 179.30 % 19.48 % -3.09 % -
  YoY % -95.39% 369.11% 596.99% -95.73% 820.43% 730.42% -
  Horiz. % -373.46% -8,094.82% -1,725.57% -247.57% -5,802.59% -630.42% 100.00%
ROE 0.59 % 14.39 % 6.33 % 1.82 % 8.19 % 1.65 % 4.71 % -29.25%
  YoY % -95.90% 127.33% 247.80% -77.78% 396.36% -64.97% -
  Horiz. % 12.53% 305.52% 134.39% 38.64% 173.89% 35.03% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.25 9.35 15.18 28.58 4.63 8.78 7.21 2.27%
  YoY % -11.76% -38.41% -46.89% 517.28% -47.27% 21.78% -
  Horiz. % 114.42% 129.68% 210.54% 396.39% 64.22% 121.78% 100.00%
EPS 0.83 23.31 8.10 2.11 8.19 1.50 1.85 -12.50%
  YoY % -96.44% 187.78% 283.89% -74.24% 446.00% -18.92% -
  Horiz. % 44.86% 1,260.00% 437.84% 114.05% 442.70% 81.08% 100.00%
DPS 3.00 0.00 3.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% - - -
NAPS 1.4100 1.6200 1.2800 1.1600 1.0000 0.9100 0.3900 23.87%
  YoY % -12.96% 26.56% 10.34% 16.00% 9.89% 133.33% -
  Horiz. % 361.54% 415.38% 328.21% 297.44% 256.41% 233.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 6.66 7.37 11.88 22.33 3.63 6.85 9.37 -5.53%
  YoY % -9.63% -37.96% -46.80% 515.15% -47.01% -26.89% -
  Horiz. % 71.08% 78.66% 126.79% 238.31% 38.74% 73.11% 100.00%
EPS 0.67 18.39 6.34 1.65 6.41 1.17 2.39 -19.09%
  YoY % -96.36% 190.06% 284.24% -74.26% 447.86% -51.05% -
  Horiz. % 28.03% 769.46% 265.27% 69.04% 268.20% 48.95% 100.00%
DPS 2.42 0.00 2.35 2.34 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.43% 0.00% 0.00% 0.00% -
  Horiz. % 103.42% 0.00% 100.43% 100.00% - - -
NAPS 1.1394 1.2780 1.0014 0.9060 0.7833 0.7095 0.5069 14.45%
  YoY % -10.85% 27.62% 10.53% 15.66% 10.40% 39.97% -
  Horiz. % 224.78% 252.12% 197.55% 178.73% 154.53% 139.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8800 0.8600 0.6550 0.4600 0.4400 0.4200 0.3000 -
P/RPS 10.67 9.20 4.31 1.61 9.51 4.78 4.16 16.99%
  YoY % 15.98% 113.46% 167.70% -83.07% 98.95% 14.90% -
  Horiz. % 256.49% 221.15% 103.61% 38.70% 228.61% 114.90% 100.00%
P/EPS 106.02 3.69 8.09 21.80 5.37 28.00 16.32 36.58%
  YoY % 2,773.17% -54.39% -62.89% 305.96% -80.82% 71.57% -
  Horiz. % 649.63% 22.61% 49.57% 133.58% 32.90% 171.57% 100.00%
EY 0.94 27.10 12.37 4.59 18.61 3.57 6.13 -26.83%
  YoY % -96.53% 119.08% 169.50% -75.34% 421.29% -41.76% -
  Horiz. % 15.33% 442.09% 201.79% 74.88% 303.59% 58.24% 100.00%
DY 3.41 0.00 4.58 6.52 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -29.75% 0.00% 0.00% 0.00% -
  Horiz. % 52.30% 0.00% 70.25% 100.00% - - -
P/NAPS 0.62 0.53 0.51 0.40 0.44 0.46 0.77 -3.55%
  YoY % 16.98% 3.92% 27.50% -9.09% -4.35% -40.26% -
  Horiz. % 80.52% 68.83% 66.23% 51.95% 57.14% 59.74% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 22/05/14 27/05/13 24/05/12 24/05/11 27/05/10 26/05/09 -
Price 0.9850 0.9550 0.7400 0.4600 0.6100 0.4100 0.5700 -
P/RPS 11.94 10.22 4.87 1.61 13.18 4.67 7.91 7.10%
  YoY % 16.83% 109.86% 202.48% -87.78% 182.23% -40.96% -
  Horiz. % 150.95% 129.20% 61.57% 20.35% 166.62% 59.04% 100.00%
P/EPS 118.67 4.10 9.14 21.80 7.45 27.33 31.01 25.05%
  YoY % 2,794.39% -55.14% -58.07% 192.62% -72.74% -11.87% -
  Horiz. % 382.68% 13.22% 29.47% 70.30% 24.02% 88.13% 100.00%
EY 0.84 24.41 10.95 4.59 13.43 3.66 3.22 -20.06%
  YoY % -96.56% 122.92% 138.56% -65.82% 266.94% 13.66% -
  Horiz. % 26.09% 758.07% 340.06% 142.55% 417.08% 113.66% 100.00%
DY 3.05 0.00 4.05 6.52 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -37.88% 0.00% 0.00% 0.00% -
  Horiz. % 46.78% 0.00% 62.12% 100.00% - - -
P/NAPS 0.70 0.59 0.58 0.40 0.61 0.45 1.46 -11.53%
  YoY % 18.64% 1.72% 45.00% -34.43% 35.56% -69.18% -
  Horiz. % 47.95% 40.41% 39.73% 27.40% 41.78% 30.82% 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.
 


 

289  511  450  1018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers