Highlights

[AMPROP] YoY TTM Result on 2014-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     2.40%    YoY -     140.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 161,565 189,533 164,009 198,863 170,880 251,409 115,947 5.68%
  YoY % -14.76% 15.56% -17.53% 16.38% -32.03% 116.83% -
  Horiz. % 139.34% 163.47% 141.45% 171.51% 147.38% 216.83% 100.00%
PBT 51,565 25,197 96,130 167,613 73,029 64,062 118,125 -12.89%
  YoY % 104.65% -73.79% -42.65% 129.52% 14.00% -45.77% -
  Horiz. % 43.65% 21.33% 81.38% 141.89% 61.82% 54.23% 100.00%
Tax -10,012 -5,620 -4,850 15,597 2,222 3,152 829 -
  YoY % -78.15% -15.88% -131.10% 601.94% -29.51% 280.22% -
  Horiz. % -1,207.72% -677.93% -585.04% 1,881.42% 268.03% 380.22% 100.00%
NP 41,553 19,577 91,280 183,210 75,251 67,214 118,954 -16.07%
  YoY % 112.25% -78.55% -50.18% 143.47% 11.96% -43.50% -
  Horiz. % 34.93% 16.46% 76.74% 154.02% 63.26% 56.50% 100.00%
NP to SH 34,343 12,226 84,220 181,998 75,823 66,359 116,779 -18.44%
  YoY % 180.90% -85.48% -53.72% 140.03% 14.26% -43.18% -
  Horiz. % 29.41% 10.47% 72.12% 155.85% 64.93% 56.82% 100.00%
Tax Rate 19.42 % 22.30 % 5.05 % -9.31 % -3.04 % -4.92 % -0.70 % -
  YoY % -12.91% 341.58% 154.24% -206.25% 38.21% -602.86% -
  Horiz. % -2,774.29% -3,185.71% -721.43% 1,330.00% 434.29% 702.86% 100.00%
Total Cost 120,012 169,956 72,729 15,653 95,629 184,195 -3,007 -
  YoY % -29.39% 133.68% 364.63% -83.63% -48.08% 6,225.54% -
  Horiz. % -3,991.09% -5,652.01% -2,418.66% -520.55% -3,180.21% -6,125.54% 100.00%
Net Worth 854,607 812,864 953,717 949,589 780,187 682,570 635,986 5.04%
  YoY % 5.14% -14.77% 0.43% 21.71% 14.30% 7.32% -
  Horiz. % 134.38% 127.81% 149.96% 149.31% 122.67% 107.32% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 17,693 35,759 17,772 0 17,207 17,178 17,188 0.48%
  YoY % -50.52% 101.21% 0.00% 0.00% 0.17% -0.06% -
  Horiz. % 102.94% 208.04% 103.39% 0.00% 100.11% 99.94% 100.00%
Div Payout % 51.52 % 292.49 % 21.10 % - % 22.69 % 25.89 % 14.72 % 23.20%
  YoY % -82.39% 1,286.21% 0.00% 0.00% -12.36% 75.88% -
  Horiz. % 350.00% 1,987.02% 143.34% 0.00% 154.14% 175.88% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 854,607 812,864 953,717 949,589 780,187 682,570 635,986 5.04%
  YoY % 5.14% -14.77% 0.43% 21.71% 14.30% 7.32% -
  Horiz. % 134.38% 127.81% 149.96% 149.31% 122.67% 107.32% 100.00%
NOSH 593,477 589,032 588,714 586,166 577,916 573,588 572,960 0.59%
  YoY % 0.75% 0.05% 0.43% 1.43% 0.75% 0.11% -
  Horiz. % 103.58% 102.80% 102.75% 102.30% 100.86% 100.11% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 25.72 % 10.33 % 55.66 % 92.13 % 44.04 % 26.73 % 102.59 % -20.58%
  YoY % 148.98% -81.44% -39.59% 109.20% 64.76% -73.94% -
  Horiz. % 25.07% 10.07% 54.25% 89.80% 42.93% 26.06% 100.00%
ROE 4.02 % 1.50 % 8.83 % 19.17 % 9.72 % 9.72 % 18.36 % -22.35%
  YoY % 168.00% -83.01% -53.94% 97.22% 0.00% -47.06% -
  Horiz. % 21.90% 8.17% 48.09% 104.41% 52.94% 52.94% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.22 32.18 27.86 33.93 29.57 43.83 20.24 5.06%
  YoY % -15.41% 15.51% -17.89% 14.74% -32.53% 116.55% -
  Horiz. % 134.49% 158.99% 137.65% 167.64% 146.10% 216.55% 100.00%
EPS 5.79 2.08 14.31 31.05 13.12 11.57 20.38 -18.90%
  YoY % 178.37% -85.46% -53.91% 136.66% 13.40% -43.23% -
  Horiz. % 28.41% 10.21% 70.22% 152.36% 64.38% 56.77% 100.00%
DPS 3.00 6.00 3.00 0.00 3.00 3.00 3.00 -
  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% 100.00%
NAPS 1.4400 1.3800 1.6200 1.6200 1.3500 1.1900 1.1100 4.43%
  YoY % 4.35% -14.81% 0.00% 20.00% 13.45% 7.21% -
  Horiz. % 129.73% 124.32% 145.95% 145.95% 121.62% 107.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.04 25.85 22.37 27.13 23.31 34.29 15.82 5.68%
  YoY % -14.74% 15.56% -17.55% 16.39% -32.02% 116.75% -
  Horiz. % 139.32% 163.40% 141.40% 171.49% 147.35% 216.75% 100.00%
EPS 4.68 1.67 11.49 24.82 10.34 9.05 15.93 -18.45%
  YoY % 180.24% -85.47% -53.71% 140.04% 14.25% -43.19% -
  Horiz. % 29.38% 10.48% 72.13% 155.81% 64.91% 56.81% 100.00%
DPS 2.41 4.88 2.42 0.00 2.35 2.34 2.34 0.49%
  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% 100.00%
NAPS 1.1657 1.1088 1.3009 1.2953 1.0642 0.9310 0.8675 5.04%
  YoY % 5.13% -14.77% 0.43% 21.72% 14.31% 7.32% -
  Horiz. % 134.37% 127.82% 149.96% 149.31% 122.67% 107.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.7800 0.8050 0.9150 0.9700 0.7850 0.4800 0.4500 -
P/RPS 2.87 2.50 3.28 2.86 2.65 1.10 2.22 4.37%
  YoY % 14.80% -23.78% 14.69% 7.92% 140.91% -50.45% -
  Horiz. % 129.28% 112.61% 147.75% 128.83% 119.37% 49.55% 100.00%
P/EPS 13.48 38.78 6.40 3.12 5.98 4.15 2.21 35.13%
  YoY % -65.24% 505.94% 105.13% -47.83% 44.10% 87.78% -
  Horiz. % 609.95% 1,754.75% 289.59% 141.18% 270.59% 187.78% 100.00%
EY 7.42 2.58 15.63 32.01 16.71 24.10 45.29 -26.01%
  YoY % 187.60% -83.49% -51.17% 91.56% -30.66% -46.79% -
  Horiz. % 16.38% 5.70% 34.51% 70.68% 36.90% 53.21% 100.00%
DY 3.85 7.45 3.28 0.00 3.82 6.25 6.67 -8.74%
  YoY % -48.32% 127.13% 0.00% 0.00% -38.88% -6.30% -
  Horiz. % 57.72% 111.69% 49.18% 0.00% 57.27% 93.70% 100.00%
P/NAPS 0.54 0.58 0.56 0.60 0.58 0.40 0.41 4.69%
  YoY % -6.90% 3.57% -6.67% 3.45% 45.00% -2.44% -
  Horiz. % 131.71% 141.46% 136.59% 146.34% 141.46% 97.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 08/11/16 04/11/15 12/11/14 14/11/13 08/11/12 23/11/11 -
Price 0.7800 0.7850 0.9100 0.8800 0.8550 0.5000 0.4400 -
P/RPS 2.87 2.44 3.27 2.59 2.89 1.14 2.17 4.77%
  YoY % 17.62% -25.38% 26.25% -10.38% 153.51% -47.47% -
  Horiz. % 132.26% 112.44% 150.69% 119.35% 133.18% 52.53% 100.00%
P/EPS 13.48 37.82 6.36 2.83 6.52 4.32 2.16 35.65%
  YoY % -64.36% 494.65% 124.74% -56.60% 50.93% 100.00% -
  Horiz. % 624.07% 1,750.93% 294.44% 131.02% 301.85% 200.00% 100.00%
EY 7.42 2.64 15.72 35.28 15.35 23.14 46.32 -26.28%
  YoY % 181.06% -83.21% -55.44% 129.84% -33.66% -50.04% -
  Horiz. % 16.02% 5.70% 33.94% 76.17% 33.14% 49.96% 100.00%
DY 3.85 7.64 3.30 0.00 3.51 6.00 6.82 -9.08%
  YoY % -49.61% 131.52% 0.00% 0.00% -41.50% -12.02% -
  Horiz. % 56.45% 112.02% 48.39% 0.00% 51.47% 87.98% 100.00%
P/NAPS 0.54 0.57 0.56 0.54 0.63 0.42 0.40 5.12%
  YoY % -5.26% 1.79% 3.70% -14.29% 50.00% 5.00% -
  Horiz. % 135.00% 142.50% 140.00% 135.00% 157.50% 105.00% 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.
 


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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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