Highlights

[AMPROP] YoY TTM Result on 2010-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -24.58%    YoY -     -48.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 170,880 251,409 115,947 153,120 236,155 299,597 300,002 -8.95%
  YoY % -32.03% 116.83% -24.28% -35.16% -21.18% -0.13% -
  Horiz. % 56.96% 83.80% 38.65% 51.04% 78.72% 99.86% 100.00%
PBT 73,029 64,062 118,125 14,808 2,868 15,719 16,734 27.81%
  YoY % 14.00% -45.77% 697.71% 416.32% -81.75% -6.07% -
  Horiz. % 436.41% 382.83% 705.90% 88.49% 17.14% 93.93% 100.00%
Tax 2,222 3,152 829 11,876 12,715 -2,875 -8,305 -
  YoY % -29.51% 280.22% -93.02% -6.60% 542.26% 65.38% -
  Horiz. % -26.75% -37.95% -9.98% -143.00% -153.10% 34.62% 100.00%
NP 75,251 67,214 118,954 26,684 15,583 12,844 8,429 43.98%
  YoY % 11.96% -43.50% 345.79% 71.24% 21.33% 52.38% -
  Horiz. % 892.76% 797.41% 1,411.25% 316.57% 184.87% 152.38% 100.00%
NP to SH 75,823 66,359 116,779 24,401 47,446 10,905 12,404 35.18%
  YoY % 14.26% -43.18% 378.58% -48.57% 335.08% -12.08% -
  Horiz. % 611.28% 534.98% 941.46% 196.72% 382.51% 87.92% 100.00%
Tax Rate -3.04 % -4.92 % -0.70 % -80.20 % -443.34 % 18.29 % 49.63 % -
  YoY % 38.21% -602.86% 99.13% 81.91% -2,523.95% -63.15% -
  Horiz. % -6.13% -9.91% -1.41% -161.60% -893.29% 36.85% 100.00%
Total Cost 95,629 184,195 -3,007 126,436 220,572 286,753 291,573 -16.94%
  YoY % -48.08% 6,225.54% -102.38% -42.68% -23.08% -1.65% -
  Horiz. % 32.80% 63.17% -1.03% 43.36% 75.65% 98.35% 100.00%
Net Worth 780,187 682,570 635,986 506,000 622,332 371,220 362,216 13.63%
  YoY % 14.30% 7.32% 25.69% -18.69% 67.64% 2.49% -
  Horiz. % 215.39% 188.44% 175.58% 139.70% 171.81% 102.49% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 17,207 17,178 17,188 0 0 0 0 -
  YoY % 0.17% -0.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.11% 99.94% 100.00% - - - -
Div Payout % 22.69 % 25.89 % 14.72 % - % - % - % - % -
  YoY % -12.36% 75.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.14% 175.88% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 780,187 682,570 635,986 506,000 622,332 371,220 362,216 13.63%
  YoY % 14.30% 7.32% 25.69% -18.69% 67.64% 2.49% -
  Horiz. % 215.39% 188.44% 175.58% 139.70% 171.81% 102.49% 100.00%
NOSH 577,916 573,588 572,960 550,000 699,249 951,847 953,201 -7.99%
  YoY % 0.75% 0.11% 4.17% -21.34% -26.54% -0.14% -
  Horiz. % 60.63% 60.17% 60.11% 57.70% 73.36% 99.86% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 44.04 % 26.73 % 102.59 % 17.43 % 6.60 % 4.29 % 2.81 % 58.13%
  YoY % 64.76% -73.94% 488.58% 164.09% 53.85% 52.67% -
  Horiz. % 1,567.26% 951.25% 3,650.89% 620.28% 234.88% 152.67% 100.00%
ROE 9.72 % 9.72 % 18.36 % 4.82 % 7.62 % 2.94 % 3.42 % 19.00%
  YoY % 0.00% -47.06% 280.91% -36.75% 159.18% -14.04% -
  Horiz. % 284.21% 284.21% 536.84% 140.94% 222.81% 85.96% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.57 43.83 20.24 27.84 33.77 31.48 31.47 -1.03%
  YoY % -32.53% 116.55% -27.30% -17.56% 7.27% 0.03% -
  Horiz. % 93.96% 139.28% 64.32% 88.47% 107.31% 100.03% 100.00%
EPS 13.12 11.57 20.38 4.44 6.79 1.15 1.30 46.95%
  YoY % 13.40% -43.23% 359.01% -34.61% 490.43% -11.54% -
  Horiz. % 1,009.23% 890.00% 1,567.69% 341.54% 522.31% 88.46% 100.00%
DPS 3.00 3.00 3.00 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% 100.00% - - - -
NAPS 1.3500 1.1900 1.1100 0.9200 0.8900 0.3900 0.3800 23.50%
  YoY % 13.45% 7.21% 20.65% 3.37% 128.21% 2.63% -
  Horiz. % 355.26% 313.16% 292.11% 242.11% 234.21% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.31 34.29 15.82 20.89 32.21 40.87 40.92 -8.94%
  YoY % -32.02% 116.75% -24.27% -35.14% -21.19% -0.12% -
  Horiz. % 56.96% 83.80% 38.66% 51.05% 78.71% 99.88% 100.00%
EPS 10.34 9.05 15.93 3.33 6.47 1.49 1.69 35.20%
  YoY % 14.25% -43.19% 378.38% -48.53% 334.23% -11.83% -
  Horiz. % 611.83% 535.50% 942.60% 197.04% 382.84% 88.17% 100.00%
DPS 2.35 2.34 2.34 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% 100.00% - - - -
NAPS 1.0642 0.9310 0.8675 0.6902 0.8489 0.5063 0.4941 13.63%
  YoY % 14.31% 7.32% 25.69% -18.69% 67.67% 2.47% -
  Horiz. % 215.38% 188.42% 175.57% 139.69% 171.81% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.7850 0.4800 0.4500 0.4100 0.5000 0.3900 1.2000 -
P/RPS 2.65 1.10 2.22 1.47 1.48 1.24 3.81 -5.87%
  YoY % 140.91% -50.45% 51.02% -0.68% 19.35% -67.45% -
  Horiz. % 69.55% 28.87% 58.27% 38.58% 38.85% 32.55% 100.00%
P/EPS 5.98 4.15 2.21 9.24 7.37 34.04 92.22 -36.59%
  YoY % 44.10% 87.78% -76.08% 25.37% -78.35% -63.09% -
  Horiz. % 6.48% 4.50% 2.40% 10.02% 7.99% 36.91% 100.00%
EY 16.71 24.10 45.29 10.82 13.57 2.94 1.08 57.79%
  YoY % -30.66% -46.79% 318.58% -20.27% 361.56% 172.22% -
  Horiz. % 1,547.22% 2,231.48% 4,193.52% 1,001.85% 1,256.48% 272.22% 100.00%
DY 3.82 6.25 6.67 0.00 0.00 0.00 0.00 -
  YoY % -38.88% -6.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.27% 93.70% 100.00% - - - -
P/NAPS 0.58 0.40 0.41 0.45 0.56 1.00 3.16 -24.59%
  YoY % 45.00% -2.44% -8.89% -19.64% -44.00% -68.35% -
  Horiz. % 18.35% 12.66% 12.97% 14.24% 17.72% 31.65% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 08/11/12 23/11/11 11/11/10 09/11/09 07/11/08 20/11/07 -
Price 0.8550 0.5000 0.4400 0.4600 0.4900 0.3400 1.2200 -
P/RPS 2.89 1.14 2.17 1.65 1.45 1.08 3.88 -4.79%
  YoY % 153.51% -47.47% 31.52% 13.79% 34.26% -72.16% -
  Horiz. % 74.48% 29.38% 55.93% 42.53% 37.37% 27.84% 100.00%
P/EPS 6.52 4.32 2.16 10.37 7.22 29.68 93.75 -35.85%
  YoY % 50.93% 100.00% -79.17% 43.63% -75.67% -68.34% -
  Horiz. % 6.95% 4.61% 2.30% 11.06% 7.70% 31.66% 100.00%
EY 15.35 23.14 46.32 9.64 13.85 3.37 1.07 55.82%
  YoY % -33.66% -50.04% 380.50% -30.40% 310.98% 214.95% -
  Horiz. % 1,434.58% 2,162.62% 4,328.97% 900.93% 1,294.39% 314.95% 100.00%
DY 3.51 6.00 6.82 0.00 0.00 0.00 0.00 -
  YoY % -41.50% -12.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.47% 87.98% 100.00% - - - -
P/NAPS 0.63 0.42 0.40 0.50 0.55 0.87 3.21 -23.75%
  YoY % 50.00% 5.00% -20.00% -9.09% -36.78% -72.90% -
  Horiz. % 19.63% 13.08% 12.46% 15.58% 17.13% 27.10% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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