Highlights

[AMPROP] YoY Quarter Result on 2013-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     202.49%    YoY -     284.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 46,096 48,857 54,062 87,078 163,677 26,580 50,200 -1.41%
  YoY % -5.65% -9.63% -37.92% -46.80% 515.79% -47.05% -
  Horiz. % 91.82% 97.32% 107.69% 173.46% 326.05% 52.95% 100.00%
PBT 2,347 7,140 136,782 46,183 8,404 45,717 -5,564 -
  YoY % -67.13% -94.78% 196.17% 449.54% -81.62% 921.66% -
  Horiz. % -42.18% -128.32% -2,458.34% -830.03% -151.04% -821.66% 100.00%
Tax -1,227 -1,501 -1,559 245 4,123 1,942 15,345 -
  YoY % 18.25% 3.72% -736.33% -94.06% 112.31% -87.34% -
  Horiz. % -8.00% -9.78% -10.16% 1.60% 26.87% 12.66% 100.00%
NP 1,120 5,639 135,223 46,428 12,527 47,659 9,781 -30.29%
  YoY % -80.14% -95.83% 191.25% 270.62% -73.72% 387.26% -
  Horiz. % 11.45% 57.65% 1,382.51% 474.68% 128.07% 487.26% 100.00%
NP to SH 596 4,917 134,811 46,459 12,082 47,030 8,574 -35.85%
  YoY % -87.88% -96.35% 190.17% 284.53% -74.31% 448.52% -
  Horiz. % 6.95% 57.35% 1,572.32% 541.86% 140.91% 548.52% 100.00%
Tax Rate 52.28 % 21.02 % 1.14 % -0.53 % -49.06 % -4.25 % - % -
  YoY % 148.72% 1,743.86% 315.09% 98.92% -1,054.35% 0.00% -
  Horiz. % -1,230.12% -494.59% -26.82% 12.47% 1,154.35% 100.00% -
Total Cost 44,976 43,218 -81,161 40,650 151,150 -21,079 40,419 1.79%
  YoY % 4.07% 153.25% -299.66% -73.11% 817.06% -152.15% -
  Horiz. % 111.27% 106.92% -200.80% 100.57% 373.96% -52.15% 100.00%
Net Worth 876,120 835,297 936,910 734,166 664,223 574,236 520,156 9.07%
  YoY % 4.89% -10.85% 27.62% 10.53% 15.67% 10.40% -
  Horiz. % 168.43% 160.59% 180.12% 141.14% 127.70% 110.40% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 35,759 17,772 - 17,207 17,178 - - -
  YoY % 101.21% 0.00% 0.00% 0.17% 0.00% 0.00% -
  Horiz. % 208.17% 103.46% 0.00% 100.17% 100.00% - -
Div Payout % 6,000.00 % 361.45 % - % 37.04 % 142.18 % - % - % -
  YoY % 1,559.98% 0.00% 0.00% -73.95% 0.00% 0.00% -
  Horiz. % 4,220.00% 254.22% 0.00% 26.05% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 876,120 835,297 936,910 734,166 664,223 574,236 520,156 9.07%
  YoY % 4.89% -10.85% 27.62% 10.53% 15.67% 10.40% -
  Horiz. % 168.43% 160.59% 180.12% 141.14% 127.70% 110.40% 100.00%
NOSH 595,999 592,409 578,339 573,567 572,606 574,236 571,600 0.70%
  YoY % 0.61% 2.43% 0.83% 0.17% -0.28% 0.46% -
  Horiz. % 104.27% 103.64% 101.18% 100.34% 100.18% 100.46% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.43 % 11.54 % 250.13 % 53.32 % 7.65 % 179.30 % 19.48 % -29.29%
  YoY % -78.94% -95.39% 369.11% 596.99% -95.73% 820.43% -
  Horiz. % 12.47% 59.24% 1,284.03% 273.72% 39.27% 920.43% 100.00%
ROE 0.07 % 0.59 % 14.39 % 6.33 % 1.82 % 8.19 % 1.65 % -40.91%
  YoY % -88.14% -95.90% 127.33% 247.80% -77.78% 396.36% -
  Horiz. % 4.24% 35.76% 872.12% 383.64% 110.30% 496.36% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.73 8.25 9.35 15.18 28.58 4.63 8.78 -2.10%
  YoY % -6.30% -11.76% -38.41% -46.89% 517.28% -47.27% -
  Horiz. % 88.04% 93.96% 106.49% 172.89% 325.51% 52.73% 100.00%
EPS 0.10 0.83 23.31 8.10 2.11 8.19 1.50 -36.30%
  YoY % -87.95% -96.44% 187.78% 283.89% -74.24% 446.00% -
  Horiz. % 6.67% 55.33% 1,554.00% 540.00% 140.67% 546.00% 100.00%
DPS 6.00 3.00 0.00 3.00 3.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 100.00% 100.00% - -
NAPS 1.4700 1.4100 1.6200 1.2800 1.1600 1.0000 0.9100 8.31%
  YoY % 4.26% -12.96% 26.56% 10.34% 16.00% 9.89% -
  Horiz. % 161.54% 154.95% 178.02% 140.66% 127.47% 109.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.29 6.66 7.37 11.88 22.33 3.63 6.85 -1.41%
  YoY % -5.56% -9.63% -37.96% -46.80% 515.15% -47.01% -
  Horiz. % 91.82% 97.23% 107.59% 173.43% 325.99% 52.99% 100.00%
EPS 0.08 0.67 18.39 6.34 1.65 6.41 1.17 -36.03%
  YoY % -88.06% -96.36% 190.06% 284.24% -74.26% 447.86% -
  Horiz. % 6.84% 57.26% 1,571.79% 541.88% 141.03% 547.86% 100.00%
DPS 4.88 2.42 0.00 2.35 2.34 0.00 0.00 -
  YoY % 101.65% 0.00% 0.00% 0.43% 0.00% 0.00% -
  Horiz. % 208.55% 103.42% 0.00% 100.43% 100.00% - -
NAPS 1.1950 1.1394 1.2780 1.0014 0.9060 0.7833 0.7095 9.07%
  YoY % 4.88% -10.85% 27.62% 10.53% 15.66% 10.40% -
  Horiz. % 168.43% 160.59% 180.13% 141.14% 127.70% 110.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8950 0.8800 0.8600 0.6550 0.4600 0.4400 0.4200 -
P/RPS 11.57 10.67 9.20 4.31 1.61 9.51 4.78 15.86%
  YoY % 8.43% 15.98% 113.46% 167.70% -83.07% 98.95% -
  Horiz. % 242.05% 223.22% 192.47% 90.17% 33.68% 198.95% 100.00%
P/EPS 895.00 106.02 3.69 8.09 21.80 5.37 28.00 78.05%
  YoY % 744.18% 2,773.17% -54.39% -62.89% 305.96% -80.82% -
  Horiz. % 3,196.43% 378.64% 13.18% 28.89% 77.86% 19.18% 100.00%
EY 0.11 0.94 27.10 12.37 4.59 18.61 3.57 -43.98%
  YoY % -88.30% -96.53% 119.08% 169.50% -75.34% 421.29% -
  Horiz. % 3.08% 26.33% 759.10% 346.50% 128.57% 521.29% 100.00%
DY 6.70 3.41 0.00 4.58 6.52 0.00 0.00 -
  YoY % 96.48% 0.00% 0.00% -29.75% 0.00% 0.00% -
  Horiz. % 102.76% 52.30% 0.00% 70.25% 100.00% - -
P/NAPS 0.61 0.62 0.53 0.51 0.40 0.44 0.46 4.81%
  YoY % -1.61% 16.98% 3.92% 27.50% -9.09% -4.35% -
  Horiz. % 132.61% 134.78% 115.22% 110.87% 86.96% 95.65% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 22/05/14 27/05/13 24/05/12 24/05/11 27/05/10 -
Price 0.8800 0.9850 0.9550 0.7400 0.4600 0.6100 0.4100 -
P/RPS 11.38 11.94 10.22 4.87 1.61 13.18 4.67 15.99%
  YoY % -4.69% 16.83% 109.86% 202.48% -87.78% 182.23% -
  Horiz. % 243.68% 255.67% 218.84% 104.28% 34.48% 282.23% 100.00%
P/EPS 880.00 118.67 4.10 9.14 21.80 7.45 27.33 78.27%
  YoY % 641.55% 2,794.39% -55.14% -58.07% 192.62% -72.74% -
  Horiz. % 3,219.90% 434.21% 15.00% 33.44% 79.77% 27.26% 100.00%
EY 0.11 0.84 24.41 10.95 4.59 13.43 3.66 -44.21%
  YoY % -86.90% -96.56% 122.92% 138.56% -65.82% 266.94% -
  Horiz. % 3.01% 22.95% 666.94% 299.18% 125.41% 366.94% 100.00%
DY 6.82 3.05 0.00 4.05 6.52 0.00 0.00 -
  YoY % 123.61% 0.00% 0.00% -37.88% 0.00% 0.00% -
  Horiz. % 104.60% 46.78% 0.00% 62.12% 100.00% - -
P/NAPS 0.60 0.70 0.59 0.58 0.40 0.61 0.45 4.91%
  YoY % -14.29% 18.64% 1.72% 45.00% -34.43% 35.56% -
  Horiz. % 133.33% 155.56% 131.11% 128.89% 88.89% 135.56% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

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