Highlights

[AMPROP] YoY TTM Result on 2008-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 13-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     180.93%    YoY -     315.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 119,735 133,315 259,196 268,521 295,418 252,027 215,521 -9.33%
  YoY % -10.19% -48.57% -3.47% -9.10% 17.22% 16.94% -
  Horiz. % 55.56% 61.86% 120.26% 124.59% 137.07% 116.94% 100.00%
PBT 138,373 502 16,131 15,740 16,025 -148,942 3,608 83.59%
  YoY % 27,464.34% -96.89% 2.48% -1.78% 110.76% -4,228.10% -
  Horiz. % 3,835.17% 13.91% 447.09% 436.25% 444.15% -4,128.10% 100.00%
Tax 1,752 12,080 8,147 2,006 -11,581 12,026 -2,610 -
  YoY % -85.50% 48.28% 306.13% 117.32% -196.30% 560.77% -
  Horiz. % -67.13% -462.84% -312.15% -76.86% 443.72% -460.77% 100.00%
NP 140,125 12,582 24,278 17,746 4,444 -136,916 998 127.89%
  YoY % 1,013.69% -48.18% 36.81% 299.32% 103.25% -13,819.04% -
  Horiz. % 14,040.58% 1,260.72% 2,432.67% 1,778.16% 445.29% -13,719.04% 100.00%
NP to SH 138,250 9,939 42,222 30,635 7,382 -166,014 -2,115 -
  YoY % 1,290.98% -76.46% 37.82% 315.00% 104.45% -7,749.36% -
  Horiz. % -6,536.64% -469.93% -1,996.31% -1,448.46% -349.03% 7,849.36% 100.00%
Tax Rate -1.27 % -2,406.37 % -50.51 % -12.74 % 72.27 % - % 72.34 % -
  YoY % 99.95% -4,664.15% -296.47% -117.63% 0.00% 0.00% -
  Horiz. % -1.76% -3,326.47% -69.82% -17.61% 99.90% 0.00% 100.00%
Total Cost -20,390 120,733 234,918 250,775 290,974 388,943 214,523 -
  YoY % -116.89% -48.61% -6.32% -13.82% -25.19% 81.31% -
  Horiz. % -9.50% 56.28% 109.51% 116.90% 135.64% 181.31% 100.00%
Net Worth 652,844 520,136 522,612 0 365,956 297,275 429,079 7.24%
  YoY % 25.51% -0.47% 0.00% 0.00% 23.10% -30.72% -
  Horiz. % 152.15% 121.22% 121.80% 0.00% 85.29% 69.28% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 17,188 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 12.43 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 652,844 520,136 522,612 0 365,956 297,275 429,079 7.24%
  YoY % 25.51% -0.47% 0.00% 0.00% 23.10% -30.72% -
  Horiz. % 152.15% 121.22% 121.80% 0.00% 85.29% 69.28% 100.00%
NOSH 572,670 571,578 574,299 947,297 963,043 801,714 817,916 -5.77%
  YoY % 0.19% -0.47% -39.37% -1.64% 20.12% -1.98% -
  Horiz. % 70.02% 69.88% 70.21% 115.82% 117.74% 98.02% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 117.03 % 9.44 % 9.37 % 6.61 % 1.50 % -54.33 % 0.46 % 151.62%
  YoY % 1,139.72% 0.75% 41.75% 340.67% 102.76% -11,910.87% -
  Horiz. % 25,441.30% 2,052.17% 2,036.96% 1,436.96% 326.09% -11,810.87% 100.00%
ROE 21.18 % 1.91 % 8.08 % - % 2.02 % -55.85 % -0.49 % -
  YoY % 1,008.90% -76.36% 0.00% 0.00% 103.62% -11,297.96% -
  Horiz. % -4,322.45% -389.80% -1,648.98% 0.00% -412.24% 11,397.96% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.91 23.32 45.13 28.35 30.68 31.44 26.35 -3.78%
  YoY % -10.33% -48.33% 59.19% -7.59% -2.42% 19.32% -
  Horiz. % 79.35% 88.50% 171.27% 107.59% 116.43% 119.32% 100.00%
EPS 24.14 1.74 7.35 3.23 0.77 -20.71 -0.26 -
  YoY % 1,287.36% -76.33% 127.55% 319.48% 103.72% -7,865.38% -
  Horiz. % -9,284.62% -669.23% -2,826.92% -1,242.31% -296.15% 7,965.38% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.1400 0.9100 0.9100 0.0000 0.3800 0.3708 0.5246 13.80%
  YoY % 25.27% 0.00% 0.00% 0.00% 2.48% -29.32% -
  Horiz. % 217.31% 173.47% 173.47% 0.00% 72.44% 70.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.33 18.18 35.35 36.63 40.30 34.38 29.40 -9.33%
  YoY % -10.18% -48.57% -3.49% -9.11% 17.22% 16.94% -
  Horiz. % 55.54% 61.84% 120.24% 124.59% 137.07% 116.94% 100.00%
EPS 18.86 1.36 5.76 4.18 1.01 -22.64 -0.29 -
  YoY % 1,286.76% -76.39% 37.80% 313.86% 104.46% -7,706.90% -
  Horiz. % -6,503.45% -468.97% -1,986.21% -1,441.38% -348.28% 7,806.90% 100.00%
DPS 2.34 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.8905 0.7095 0.7128 0.0000 0.4992 0.4055 0.5853 7.24%
  YoY % 25.51% -0.46% 0.00% 0.00% 23.11% -30.72% -
  Horiz. % 152.14% 121.22% 121.78% 0.00% 85.29% 69.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.4300 0.4100 0.4400 0.3100 1.0300 0.4800 0.3000 -
P/RPS 2.06 1.76 0.97 1.09 3.36 1.53 1.14 10.36%
  YoY % 17.05% 81.44% -11.01% -67.56% 119.61% 34.21% -
  Horiz. % 180.70% 154.39% 85.09% 95.61% 294.74% 134.21% 100.00%
P/EPS 1.78 23.58 5.98 9.59 134.37 -2.32 -116.02 -
  YoY % -92.45% 294.31% -37.64% -92.86% 5,891.81% 98.00% -
  Horiz. % -1.53% -20.32% -5.15% -8.27% -115.82% 2.00% 100.00%
EY 56.14 4.24 16.71 10.43 0.74 -43.14 -0.86 -
  YoY % 1,224.06% -74.63% 60.21% 1,309.46% 101.72% -4,916.28% -
  Horiz. % -6,527.91% -493.02% -1,943.02% -1,212.79% -86.05% 5,016.28% 100.00%
DY 6.98 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.38 0.45 0.48 0.00 2.71 1.29 0.57 -6.53%
  YoY % -15.56% -6.25% 0.00% 0.00% 110.08% 126.32% -
  Horiz. % 66.67% 78.95% 84.21% 0.00% 475.44% 226.32% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 22/02/11 09/02/10 13/02/09 19/02/08 27/02/07 27/02/06 -
Price 0.4800 0.4100 0.4000 0.3100 0.8400 0.9000 0.3900 -
P/RPS 2.30 1.76 0.89 1.09 2.74 2.86 1.48 7.62%
  YoY % 30.68% 97.75% -18.35% -60.22% -4.20% 93.24% -
  Horiz. % 155.41% 118.92% 60.14% 73.65% 185.14% 193.24% 100.00%
P/EPS 1.99 23.58 5.44 9.59 109.59 -4.35 -150.82 -
  YoY % -91.56% 333.46% -43.27% -91.25% 2,619.31% 97.12% -
  Horiz. % -1.32% -15.63% -3.61% -6.36% -72.66% 2.88% 100.00%
EY 50.29 4.24 18.38 10.43 0.91 -23.01 -0.66 -
  YoY % 1,086.09% -76.93% 76.22% 1,046.15% 103.95% -3,386.36% -
  Horiz. % -7,619.70% -642.42% -2,784.85% -1,580.30% -137.88% 3,486.36% 100.00%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.42 0.45 0.44 0.00 2.21 2.43 0.74 -9.00%
  YoY % -6.67% 2.27% 0.00% 0.00% -9.05% 228.38% -
  Horiz. % 56.76% 60.81% 59.46% 0.00% 298.65% 328.38% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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