Highlights

[AMPROP] YoY TTM Result on 2019-09-30 [#2]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 14-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     -43.10%    YoY -     -89.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 160,652 163,119 125,347 161,565 189,533 164,009 198,863 -3.49%
  YoY % -1.51% 30.13% -22.42% -14.76% 15.56% -17.53% -
  Horiz. % 80.79% 82.03% 63.03% 81.24% 95.31% 82.47% 100.00%
PBT 17,369 21,639 146,558 51,565 25,197 96,130 167,613 -31.44%
  YoY % -19.73% -85.24% 184.22% 104.65% -73.79% -42.65% -
  Horiz. % 10.36% 12.91% 87.44% 30.76% 15.03% 57.35% 100.00%
Tax -14,321 13,588 -18,558 -10,012 -5,620 -4,850 15,597 -
  YoY % -205.39% 173.22% -85.36% -78.15% -15.88% -131.10% -
  Horiz. % -91.82% 87.12% -118.98% -64.19% -36.03% -31.10% 100.00%
NP 3,048 35,227 128,000 41,553 19,577 91,280 183,210 -49.44%
  YoY % -91.35% -72.48% 208.04% 112.25% -78.55% -50.18% -
  Horiz. % 1.66% 19.23% 69.87% 22.68% 10.69% 49.82% 100.00%
NP to SH -12,258 13,048 119,523 34,343 12,226 84,220 181,998 -
  YoY % -193.95% -89.08% 248.03% 180.90% -85.48% -53.72% -
  Horiz. % -6.74% 7.17% 65.67% 18.87% 6.72% 46.28% 100.00%
Tax Rate 82.45 % -62.79 % 12.66 % 19.42 % 22.30 % 5.05 % -9.31 % -
  YoY % 231.31% -595.97% -34.81% -12.91% 341.58% 154.24% -
  Horiz. % -885.61% 674.44% -135.98% -208.59% -239.53% -54.24% 100.00%
Total Cost 157,604 127,892 -2,653 120,012 169,956 72,729 15,653 46.90%
  YoY % 23.23% 4,920.66% -102.21% -29.39% 133.68% 364.63% -
  Horiz. % 1,006.86% 817.04% -16.95% 766.70% 1,085.77% 464.63% 100.00%
Net Worth 993,549 887,788 916,640 854,607 812,864 953,717 949,589 0.76%
  YoY % 11.91% -3.15% 7.26% 5.14% -14.77% 0.43% -
  Horiz. % 104.63% 93.49% 96.53% 90.00% 85.60% 100.43% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 21,436 17,736 23,709 17,693 35,759 17,772 0 -
  YoY % 20.86% -25.19% 34.00% -50.52% 101.21% 0.00% -
  Horiz. % 120.62% 99.80% 133.40% 99.56% 201.21% 100.00% -
Div Payout % - % 135.93 % 19.84 % 51.52 % 292.49 % 21.10 % - % -
  YoY % 0.00% 585.13% -61.49% -82.39% 1,286.21% 0.00% -
  Horiz. % 0.00% 644.22% 94.03% 244.17% 1,386.21% 100.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 993,549 887,788 916,640 854,607 812,864 953,717 949,589 0.76%
  YoY % 11.91% -3.15% 7.26% 5.14% -14.77% 0.43% -
  Horiz. % 104.63% 93.49% 96.53% 90.00% 85.60% 100.43% 100.00%
NOSH 714,784 591,859 591,381 593,477 589,032 588,714 586,166 3.36%
  YoY % 20.77% 0.08% -0.35% 0.75% 0.05% 0.43% -
  Horiz. % 121.94% 100.97% 100.89% 101.25% 100.49% 100.43% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.90 % 21.60 % 102.12 % 25.72 % 10.33 % 55.66 % 92.13 % -47.60%
  YoY % -91.20% -78.85% 297.05% 148.98% -81.44% -39.59% -
  Horiz. % 2.06% 23.45% 110.84% 27.92% 11.21% 60.41% 100.00%
ROE -1.23 % 1.47 % 13.04 % 4.02 % 1.50 % 8.83 % 19.17 % -
  YoY % -183.67% -88.73% 224.38% 168.00% -83.01% -53.94% -
  Horiz. % -6.42% 7.67% 68.02% 20.97% 7.82% 46.06% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 22.48 27.56 21.20 27.22 32.18 27.86 33.93 -6.63%
  YoY % -18.43% 30.00% -22.12% -15.41% 15.51% -17.89% -
  Horiz. % 66.25% 81.23% 62.48% 80.22% 94.84% 82.11% 100.00%
EPS -1.71 2.20 20.21 5.79 2.08 14.31 31.05 -
  YoY % -177.73% -89.11% 249.05% 178.37% -85.46% -53.91% -
  Horiz. % -5.51% 7.09% 65.09% 18.65% 6.70% 46.09% 100.00%
DPS 3.00 3.00 4.00 3.00 6.00 3.00 0.00 -
  YoY % 0.00% -25.00% 33.33% -50.00% 100.00% 0.00% -
  Horiz. % 100.00% 100.00% 133.33% 100.00% 200.00% 100.00% -
NAPS 1.3900 1.5000 1.5500 1.4400 1.3800 1.6200 1.6200 -2.52%
  YoY % -7.33% -3.23% 7.64% 4.35% -14.81% 0.00% -
  Horiz. % 85.80% 92.59% 95.68% 88.89% 85.19% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,297,523
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.38 12.57 9.66 12.45 14.61 12.64 15.33 -3.50%
  YoY % -1.51% 30.12% -22.41% -14.78% 15.59% -17.55% -
  Horiz. % 80.76% 82.00% 63.01% 81.21% 95.30% 82.45% 100.00%
EPS -0.94 1.01 9.21 2.65 0.94 6.49 14.03 -
  YoY % -193.07% -89.03% 247.55% 181.91% -85.52% -53.74% -
  Horiz. % -6.70% 7.20% 65.65% 18.89% 6.70% 46.26% 100.00%
DPS 1.65 1.37 1.83 1.36 2.76 1.37 0.00 -
  YoY % 20.44% -25.14% 34.56% -50.72% 101.46% 0.00% -
  Horiz. % 120.44% 100.00% 133.58% 99.27% 201.46% 100.00% -
NAPS 0.7657 0.6842 0.7065 0.6586 0.6265 0.7350 0.7318 0.76%
  YoY % 11.91% -3.16% 7.27% 5.12% -14.76% 0.44% -
  Horiz. % 104.63% 93.50% 96.54% 90.00% 85.61% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4000 0.4750 0.6550 0.7800 0.8050 0.9150 0.9700 -
P/RPS 1.78 1.72 3.09 2.87 2.50 3.28 2.86 -7.59%
  YoY % 3.49% -44.34% 7.67% 14.80% -23.78% 14.69% -
  Horiz. % 62.24% 60.14% 108.04% 100.35% 87.41% 114.69% 100.00%
P/EPS -23.32 21.55 3.24 13.48 38.78 6.40 3.12 -
  YoY % -208.21% 565.12% -75.96% -65.24% 505.94% 105.13% -
  Horiz. % -747.44% 690.71% 103.85% 432.05% 1,242.95% 205.13% 100.00%
EY -4.29 4.64 30.86 7.42 2.58 15.63 32.01 -
  YoY % -192.46% -84.96% 315.90% 187.60% -83.49% -51.17% -
  Horiz. % -13.40% 14.50% 96.41% 23.18% 8.06% 48.83% 100.00%
DY 7.50 6.32 6.11 3.85 7.45 3.28 0.00 -
  YoY % 18.67% 3.44% 58.70% -48.32% 127.13% 0.00% -
  Horiz. % 228.66% 192.68% 186.28% 117.38% 227.13% 100.00% -
P/NAPS 0.29 0.32 0.42 0.54 0.58 0.56 0.60 -11.40%
  YoY % -9.38% -23.81% -22.22% -6.90% 3.57% -6.67% -
  Horiz. % 48.33% 53.33% 70.00% 90.00% 96.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 11/11/20 14/11/19 13/11/18 15/11/17 08/11/16 04/11/15 12/11/14 -
Price 0.4250 0.4750 0.5500 0.7800 0.7850 0.9100 0.8800 -
P/RPS 1.89 1.72 2.59 2.87 2.44 3.27 2.59 -5.11%
  YoY % 9.88% -33.59% -9.76% 17.62% -25.38% 26.25% -
  Horiz. % 72.97% 66.41% 100.00% 110.81% 94.21% 126.25% 100.00%
P/EPS -24.78 21.55 2.72 13.48 37.82 6.36 2.83 -
  YoY % -214.99% 692.28% -79.82% -64.36% 494.65% 124.74% -
  Horiz. % -875.62% 761.48% 96.11% 476.33% 1,336.40% 224.74% 100.00%
EY -4.04 4.64 36.75 7.42 2.64 15.72 35.28 -
  YoY % -187.07% -87.37% 395.28% 181.06% -83.21% -55.44% -
  Horiz. % -11.45% 13.15% 104.17% 21.03% 7.48% 44.56% 100.00%
DY 7.06 6.32 7.27 3.85 7.64 3.30 0.00 -
  YoY % 11.71% -13.07% 88.83% -49.61% 131.52% 0.00% -
  Horiz. % 213.94% 191.52% 220.30% 116.67% 231.52% 100.00% -
P/NAPS 0.31 0.32 0.35 0.54 0.57 0.56 0.54 -8.83%
  YoY % -3.12% -8.57% -35.19% -5.26% 1.79% 3.70% -
  Horiz. % 57.41% 59.26% 64.81% 100.00% 105.56% 103.70% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS