Highlights

[AMPROP] YoY Quarter Result on 2014-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     499.56%    YoY -     190.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 46,899 46,096 48,857 54,062 87,078 163,677 26,580 9.92%
  YoY % 1.74% -5.65% -9.63% -37.92% -46.80% 515.79% -
  Horiz. % 176.44% 173.42% 183.81% 203.39% 327.61% 615.79% 100.00%
PBT 5,213 2,347 7,140 136,782 46,183 8,404 45,717 -30.34%
  YoY % 122.11% -67.13% -94.78% 196.17% 449.54% -81.62% -
  Horiz. % 11.40% 5.13% 15.62% 299.19% 101.02% 18.38% 100.00%
Tax -1,751 -1,227 -1,501 -1,559 245 4,123 1,942 -
  YoY % -42.71% 18.25% 3.72% -736.33% -94.06% 112.31% -
  Horiz. % -90.16% -63.18% -77.29% -80.28% 12.62% 212.31% 100.00%
NP 3,462 1,120 5,639 135,223 46,428 12,527 47,659 -35.38%
  YoY % 209.11% -80.14% -95.83% 191.25% 270.62% -73.72% -
  Horiz. % 7.26% 2.35% 11.83% 283.73% 97.42% 26.28% 100.00%
NP to SH 2,890 596 4,917 134,811 46,459 12,082 47,030 -37.15%
  YoY % 384.90% -87.88% -96.35% 190.17% 284.53% -74.31% -
  Horiz. % 6.15% 1.27% 10.46% 286.65% 98.79% 25.69% 100.00%
Tax Rate 33.59 % 52.28 % 21.02 % 1.14 % -0.53 % -49.06 % -4.25 % -
  YoY % -35.75% 148.72% 1,743.86% 315.09% 98.92% -1,054.35% -
  Horiz. % -790.35% -1,230.12% -494.59% -26.82% 12.47% 1,154.35% 100.00%
Total Cost 43,437 44,976 43,218 -81,161 40,650 151,150 -21,079 -
  YoY % -3.42% 4.07% 153.25% -299.66% -73.11% 817.06% -
  Horiz. % -206.07% -213.37% -205.03% 385.03% -192.85% -717.06% 100.00%
Net Worth 837,510 876,120 835,297 936,910 734,166 664,223 574,236 6.49%
  YoY % -4.41% 4.89% -10.85% 27.62% 10.53% 15.67% -
  Horiz. % 145.85% 152.57% 145.46% 163.16% 127.85% 115.67% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 17,693 35,759 17,772 - 17,207 17,178 - -
  YoY % -50.52% 101.21% 0.00% 0.00% 0.17% 0.00% -
  Horiz. % 103.00% 208.17% 103.46% 0.00% 100.17% 100.00% -
Div Payout % 612.24 % 6,000.00 % 361.45 % - % 37.04 % 142.18 % - % -
  YoY % -89.80% 1,559.98% 0.00% 0.00% -73.95% 0.00% -
  Horiz. % 430.61% 4,220.00% 254.22% 0.00% 26.05% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 837,510 876,120 835,297 936,910 734,166 664,223 574,236 6.49%
  YoY % -4.41% 4.89% -10.85% 27.62% 10.53% 15.67% -
  Horiz. % 145.85% 152.57% 145.46% 163.16% 127.85% 115.67% 100.00%
NOSH 589,795 595,999 592,409 578,339 573,567 572,606 574,236 0.45%
  YoY % -1.04% 0.61% 2.43% 0.83% 0.17% -0.28% -
  Horiz. % 102.71% 103.79% 103.16% 100.71% 99.88% 99.72% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.38 % 2.43 % 11.54 % 250.13 % 53.32 % 7.65 % 179.30 % -41.21%
  YoY % 203.70% -78.94% -95.39% 369.11% 596.99% -95.73% -
  Horiz. % 4.12% 1.36% 6.44% 139.50% 29.74% 4.27% 100.00%
ROE 0.35 % 0.07 % 0.59 % 14.39 % 6.33 % 1.82 % 8.19 % -40.84%
  YoY % 400.00% -88.14% -95.90% 127.33% 247.80% -77.78% -
  Horiz. % 4.27% 0.85% 7.20% 175.70% 77.29% 22.22% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 7.95 7.73 8.25 9.35 15.18 28.58 4.63 9.42%
  YoY % 2.85% -6.30% -11.76% -38.41% -46.89% 517.28% -
  Horiz. % 171.71% 166.95% 178.19% 201.94% 327.86% 617.28% 100.00%
EPS 0.49 0.10 0.83 23.31 8.10 2.11 8.19 -37.43%
  YoY % 390.00% -87.95% -96.44% 187.78% 283.89% -74.24% -
  Horiz. % 5.98% 1.22% 10.13% 284.62% 98.90% 25.76% 100.00%
DPS 3.00 6.00 3.00 0.00 3.00 3.00 0.00 -
  YoY % -50.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 100.00% 0.00% 100.00% 100.00% -
NAPS 1.4200 1.4700 1.4100 1.6200 1.2800 1.1600 1.0000 6.01%
  YoY % -3.40% 4.26% -12.96% 26.56% 10.34% 16.00% -
  Horiz. % 142.00% 147.00% 141.00% 162.00% 128.00% 116.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.40 6.29 6.66 7.37 11.88 22.33 3.63 9.90%
  YoY % 1.75% -5.56% -9.63% -37.96% -46.80% 515.15% -
  Horiz. % 176.31% 173.28% 183.47% 203.03% 327.27% 615.15% 100.00%
EPS 0.39 0.08 0.67 18.39 6.34 1.65 6.41 -37.26%
  YoY % 387.50% -88.06% -96.36% 190.06% 284.24% -74.26% -
  Horiz. % 6.08% 1.25% 10.45% 286.90% 98.91% 25.74% 100.00%
DPS 2.41 4.88 2.42 0.00 2.35 2.34 0.00 -
  YoY % -50.61% 101.65% 0.00% 0.00% 0.43% 0.00% -
  Horiz. % 102.99% 208.55% 103.42% 0.00% 100.43% 100.00% -
NAPS 1.1424 1.1950 1.1394 1.2780 1.0014 0.9060 0.7833 6.49%
  YoY % -4.40% 4.88% -10.85% 27.62% 10.53% 15.66% -
  Horiz. % 145.84% 152.56% 145.46% 163.16% 127.84% 115.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.8350 0.8950 0.8800 0.8600 0.6550 0.4600 0.4400 -
P/RPS 10.50 11.57 10.67 9.20 4.31 1.61 9.51 1.66%
  YoY % -9.25% 8.43% 15.98% 113.46% 167.70% -83.07% -
  Horiz. % 110.41% 121.66% 112.20% 96.74% 45.32% 16.93% 100.00%
P/EPS 170.41 895.00 106.02 3.69 8.09 21.80 5.37 77.84%
  YoY % -80.96% 744.18% 2,773.17% -54.39% -62.89% 305.96% -
  Horiz. % 3,173.37% 16,666.67% 1,974.30% 68.72% 150.65% 405.96% 100.00%
EY 0.59 0.11 0.94 27.10 12.37 4.59 18.61 -43.71%
  YoY % 436.36% -88.30% -96.53% 119.08% 169.50% -75.34% -
  Horiz. % 3.17% 0.59% 5.05% 145.62% 66.47% 24.66% 100.00%
DY 3.59 6.70 3.41 0.00 4.58 6.52 0.00 -
  YoY % -46.42% 96.48% 0.00% 0.00% -29.75% 0.00% -
  Horiz. % 55.06% 102.76% 52.30% 0.00% 70.25% 100.00% -
P/NAPS 0.59 0.61 0.62 0.53 0.51 0.40 0.44 5.01%
  YoY % -3.28% -1.61% 16.98% 3.92% 27.50% -9.09% -
  Horiz. % 134.09% 138.64% 140.91% 120.45% 115.91% 90.91% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 24/05/16 26/05/15 22/05/14 27/05/13 24/05/12 24/05/11 -
Price 0.8100 0.8800 0.9850 0.9550 0.7400 0.4600 0.6100 -
P/RPS 10.19 11.38 11.94 10.22 4.87 1.61 13.18 -4.19%
  YoY % -10.46% -4.69% 16.83% 109.86% 202.48% -87.78% -
  Horiz. % 77.31% 86.34% 90.59% 77.54% 36.95% 12.22% 100.00%
P/EPS 165.31 880.00 118.67 4.10 9.14 21.80 7.45 67.55%
  YoY % -81.21% 641.55% 2,794.39% -55.14% -58.07% 192.62% -
  Horiz. % 2,218.93% 11,812.08% 1,592.89% 55.03% 122.68% 292.62% 100.00%
EY 0.60 0.11 0.84 24.41 10.95 4.59 13.43 -40.40%
  YoY % 445.45% -86.90% -96.56% 122.92% 138.56% -65.82% -
  Horiz. % 4.47% 0.82% 6.25% 181.76% 81.53% 34.18% 100.00%
DY 3.70 6.82 3.05 0.00 4.05 6.52 0.00 -
  YoY % -45.75% 123.61% 0.00% 0.00% -37.88% 0.00% -
  Horiz. % 56.75% 104.60% 46.78% 0.00% 62.12% 100.00% -
P/NAPS 0.57 0.60 0.70 0.59 0.58 0.40 0.61 -1.12%
  YoY % -5.00% -14.29% 18.64% 1.72% 45.00% -34.43% -
  Horiz. % 93.44% 98.36% 114.75% 96.72% 95.08% 65.57% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS