Highlights

[AMPROP] YoY Quarter Result on 2015-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -16.39%    YoY -     -96.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 27,837 46,899 46,096 48,857 54,062 87,078 163,677 -25.56%
  YoY % -40.64% 1.74% -5.65% -9.63% -37.92% -46.80% -
  Horiz. % 17.01% 28.65% 28.16% 29.85% 33.03% 53.20% 100.00%
PBT 49,359 5,213 2,347 7,140 136,782 46,183 8,404 34.30%
  YoY % 846.84% 122.11% -67.13% -94.78% 196.17% 449.54% -
  Horiz. % 587.33% 62.03% 27.93% 84.96% 1,627.58% 549.54% 100.00%
Tax -13,582 -1,751 -1,227 -1,501 -1,559 245 4,123 -
  YoY % -675.67% -42.71% 18.25% 3.72% -736.33% -94.06% -
  Horiz. % -329.42% -42.47% -29.76% -36.41% -37.81% 5.94% 100.00%
NP 35,777 3,462 1,120 5,639 135,223 46,428 12,527 19.10%
  YoY % 933.42% 209.11% -80.14% -95.83% 191.25% 270.62% -
  Horiz. % 285.60% 27.64% 8.94% 45.01% 1,079.45% 370.62% 100.00%
NP to SH 34,706 2,890 596 4,917 134,811 46,459 12,082 19.22%
  YoY % 1,100.90% 384.90% -87.88% -96.35% 190.17% 284.53% -
  Horiz. % 287.25% 23.92% 4.93% 40.70% 1,115.80% 384.53% 100.00%
Tax Rate 27.52 % 33.59 % 52.28 % 21.02 % 1.14 % -0.53 % -49.06 % -
  YoY % -18.07% -35.75% 148.72% 1,743.86% 315.09% 98.92% -
  Horiz. % -56.09% -68.47% -106.56% -42.85% -2.32% 1.08% 100.00%
Total Cost -7,940 43,437 44,976 43,218 -81,161 40,650 151,150 -
  YoY % -118.28% -3.42% 4.07% 153.25% -299.66% -73.11% -
  Horiz. % -5.25% 28.74% 29.76% 28.59% -53.70% 26.89% 100.00%
Net Worth 918,723 837,510 876,120 835,297 936,910 734,166 664,223 5.55%
  YoY % 9.70% -4.41% 4.89% -10.85% 27.62% 10.53% -
  Horiz. % 138.32% 126.09% 131.90% 125.76% 141.05% 110.53% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 23,709 17,693 35,759 17,772 - 17,207 17,178 5.51%
  YoY % 34.00% -50.52% 101.21% 0.00% 0.00% 0.17% -
  Horiz. % 138.02% 103.00% 208.17% 103.46% 0.00% 100.17% 100.00%
Div Payout % 68.31 % 612.24 % 6,000.00 % 361.45 % - % 37.04 % 142.18 % -11.50%
  YoY % -88.84% -89.80% 1,559.98% 0.00% 0.00% -73.95% -
  Horiz. % 48.04% 430.61% 4,220.00% 254.22% 0.00% 26.05% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 918,723 837,510 876,120 835,297 936,910 734,166 664,223 5.55%
  YoY % 9.70% -4.41% 4.89% -10.85% 27.62% 10.53% -
  Horiz. % 138.32% 126.09% 131.90% 125.76% 141.05% 110.53% 100.00%
NOSH 592,725 589,795 595,999 592,409 578,339 573,567 572,606 0.58%
  YoY % 0.50% -1.04% 0.61% 2.43% 0.83% 0.17% -
  Horiz. % 103.51% 103.00% 104.09% 103.46% 101.00% 100.17% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 128.52 % 7.38 % 2.43 % 11.54 % 250.13 % 53.32 % 7.65 % 60.00%
  YoY % 1,641.46% 203.70% -78.94% -95.39% 369.11% 596.99% -
  Horiz. % 1,680.00% 96.47% 31.76% 150.85% 3,269.67% 696.99% 100.00%
ROE 3.78 % 0.35 % 0.07 % 0.59 % 14.39 % 6.33 % 1.82 % 12.95%
  YoY % 980.00% 400.00% -88.14% -95.90% 127.33% 247.80% -
  Horiz. % 207.69% 19.23% 3.85% 32.42% 790.66% 347.80% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.70 7.95 7.73 8.25 9.35 15.18 28.58 -25.97%
  YoY % -40.88% 2.85% -6.30% -11.76% -38.41% -46.89% -
  Horiz. % 16.45% 27.82% 27.05% 28.87% 32.72% 53.11% 100.00%
EPS 5.86 0.49 0.10 0.83 23.31 8.10 2.11 18.55%
  YoY % 1,095.92% 390.00% -87.95% -96.44% 187.78% 283.89% -
  Horiz. % 277.73% 23.22% 4.74% 39.34% 1,104.74% 383.89% 100.00%
DPS 4.00 3.00 6.00 3.00 0.00 3.00 3.00 4.91%
  YoY % 33.33% -50.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 200.00% 100.00% 0.00% 100.00% 100.00%
NAPS 1.5500 1.4200 1.4700 1.4100 1.6200 1.2800 1.1600 4.95%
  YoY % 9.15% -3.40% 4.26% -12.96% 26.56% 10.34% -
  Horiz. % 133.62% 122.41% 126.72% 121.55% 139.66% 110.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.80 6.40 6.29 6.66 7.37 11.88 22.33 -25.55%
  YoY % -40.63% 1.75% -5.56% -9.63% -37.96% -46.80% -
  Horiz. % 17.02% 28.66% 28.17% 29.83% 33.00% 53.20% 100.00%
EPS 4.73 0.39 0.08 0.67 18.39 6.34 1.65 19.18%
  YoY % 1,112.82% 387.50% -88.06% -96.36% 190.06% 284.24% -
  Horiz. % 286.67% 23.64% 4.85% 40.61% 1,114.55% 384.24% 100.00%
DPS 3.23 2.41 4.88 2.42 0.00 2.35 2.34 5.52%
  YoY % 34.02% -50.61% 101.65% 0.00% 0.00% 0.43% -
  Horiz. % 138.03% 102.99% 208.55% 103.42% 0.00% 100.43% 100.00%
NAPS 1.2531 1.1424 1.1950 1.1394 1.2780 1.0014 0.9060 5.55%
  YoY % 9.69% -4.40% 4.88% -10.85% 27.62% 10.53% -
  Horiz. % 138.31% 126.09% 131.90% 125.76% 141.06% 110.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6950 0.8350 0.8950 0.8800 0.8600 0.6550 0.4600 -
P/RPS 14.80 10.50 11.57 10.67 9.20 4.31 1.61 44.71%
  YoY % 40.95% -9.25% 8.43% 15.98% 113.46% 167.70% -
  Horiz. % 919.25% 652.17% 718.63% 662.73% 571.43% 267.70% 100.00%
P/EPS 11.87 170.41 895.00 106.02 3.69 8.09 21.80 -9.63%
  YoY % -93.03% -80.96% 744.18% 2,773.17% -54.39% -62.89% -
  Horiz. % 54.45% 781.70% 4,105.50% 486.33% 16.93% 37.11% 100.00%
EY 8.42 0.59 0.11 0.94 27.10 12.37 4.59 10.64%
  YoY % 1,327.12% 436.36% -88.30% -96.53% 119.08% 169.50% -
  Horiz. % 183.44% 12.85% 2.40% 20.48% 590.41% 269.50% 100.00%
DY 5.76 3.59 6.70 3.41 0.00 4.58 6.52 -2.04%
  YoY % 60.45% -46.42% 96.48% 0.00% 0.00% -29.75% -
  Horiz. % 88.34% 55.06% 102.76% 52.30% 0.00% 70.25% 100.00%
P/NAPS 0.45 0.59 0.61 0.62 0.53 0.51 0.40 1.98%
  YoY % -23.73% -3.28% -1.61% 16.98% 3.92% 27.50% -
  Horiz. % 112.50% 147.50% 152.50% 155.00% 132.50% 127.50% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 24/05/16 26/05/15 22/05/14 27/05/13 24/05/12 -
Price 0.6500 0.8100 0.8800 0.9850 0.9550 0.7400 0.4600 -
P/RPS 13.84 10.19 11.38 11.94 10.22 4.87 1.61 43.10%
  YoY % 35.82% -10.46% -4.69% 16.83% 109.86% 202.48% -
  Horiz. % 859.63% 632.92% 706.83% 741.61% 634.78% 302.48% 100.00%
P/EPS 11.10 165.31 880.00 118.67 4.10 9.14 21.80 -10.64%
  YoY % -93.29% -81.21% 641.55% 2,794.39% -55.14% -58.07% -
  Horiz. % 50.92% 758.30% 4,036.70% 544.36% 18.81% 41.93% 100.00%
EY 9.01 0.60 0.11 0.84 24.41 10.95 4.59 11.89%
  YoY % 1,401.67% 445.45% -86.90% -96.56% 122.92% 138.56% -
  Horiz. % 196.30% 13.07% 2.40% 18.30% 531.81% 238.56% 100.00%
DY 6.15 3.70 6.82 3.05 0.00 4.05 6.52 -0.97%
  YoY % 66.22% -45.75% 123.61% 0.00% 0.00% -37.88% -
  Horiz. % 94.33% 56.75% 104.60% 46.78% 0.00% 62.12% 100.00%
P/NAPS 0.42 0.57 0.60 0.70 0.59 0.58 0.40 0.82%
  YoY % -26.32% -5.00% -14.29% 18.64% 1.72% 45.00% -
  Horiz. % 105.00% 142.50% 150.00% 175.00% 147.50% 145.00% 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.
 


 

294  283  517  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMETRIC 0.14-0.01 
 DGB 0.085-0.005 
 PWRWELL 0.315+0.02 
 ARMADA 0.40+0.005 
 SAPNRG 0.245+0.01 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 SMETRIC-WA 0.035+0.01 
 XOX 0.04+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers