Highlights

[AMPROP] YoY TTM Result on 2010-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -59.27%    YoY -     -76.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 203,209 250,647 119,735 133,315 259,196 268,521 295,418 -6.04%
  YoY % -18.93% 109.33% -10.19% -48.57% -3.47% -9.10% -
  Horiz. % 68.79% 84.84% 40.53% 45.13% 87.74% 90.90% 100.00%
PBT 63,131 58,129 138,373 502 16,131 15,740 16,025 25.65%
  YoY % 8.60% -57.99% 27,464.34% -96.89% 2.48% -1.78% -
  Horiz. % 393.95% 362.74% 863.48% 3.13% 100.66% 98.22% 100.00%
Tax 19,947 4,662 1,752 12,080 8,147 2,006 -11,581 -
  YoY % 327.86% 166.10% -85.50% 48.28% 306.13% 117.32% -
  Horiz. % -172.24% -40.26% -15.13% -104.31% -70.35% -17.32% 100.00%
NP 83,078 62,791 140,125 12,582 24,278 17,746 4,444 62.84%
  YoY % 32.31% -55.19% 1,013.69% -48.18% 36.81% 299.32% -
  Horiz. % 1,869.44% 1,412.94% 3,153.13% 283.12% 546.31% 399.32% 100.00%
NP to SH 82,949 62,419 138,250 9,939 42,222 30,635 7,382 49.61%
  YoY % 32.89% -54.85% 1,290.98% -76.46% 37.82% 315.00% -
  Horiz. % 1,123.67% 845.56% 1,872.80% 134.64% 571.96% 415.00% 100.00%
Tax Rate -31.60 % -8.02 % -1.27 % -2,406.37 % -50.51 % -12.74 % 72.27 % -
  YoY % -294.01% -531.50% 99.95% -4,664.15% -296.47% -117.63% -
  Horiz. % -43.72% -11.10% -1.76% -3,329.69% -69.89% -17.63% 100.00%
Total Cost 120,131 187,856 -20,390 120,733 234,918 250,775 290,974 -13.70%
  YoY % -36.05% 1,021.31% -116.89% -48.61% -6.32% -13.82% -
  Horiz. % 41.29% 64.56% -7.01% 41.49% 80.74% 86.18% 100.00%
Net Worth 803,448 699,178 652,844 520,136 522,612 0 365,956 13.99%
  YoY % 14.91% 7.10% 25.51% -0.47% 0.00% 0.00% -
  Horiz. % 219.55% 191.06% 178.39% 142.13% 142.81% 0.00% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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 % 20.74 % 27.52 % 12.43 % - % - % - % - % -
  YoY % -24.64% 121.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.85% 221.40% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 803,448 699,178 652,844 520,136 522,612 0 365,956 13.99%
  YoY % 14.91% 7.10% 25.51% -0.47% 0.00% 0.00% -
  Horiz. % 219.55% 191.06% 178.39% 142.13% 142.81% 0.00% 100.00%
NOSH 578,020 573,097 572,670 571,578 574,299 947,297 963,043 -8.15%
  YoY % 0.86% 0.07% 0.19% -0.47% -39.37% -1.64% -
  Horiz. % 60.02% 59.51% 59.46% 59.35% 59.63% 98.36% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 40.88 % 25.05 % 117.03 % 9.44 % 9.37 % 6.61 % 1.50 % 73.39%
  YoY % 63.19% -78.60% 1,139.72% 0.75% 41.75% 340.67% -
  Horiz. % 2,725.33% 1,670.00% 7,802.00% 629.33% 624.67% 440.67% 100.00%
ROE 10.32 % 8.93 % 21.18 % 1.91 % 8.08 % - % 2.02 % 31.20%
  YoY % 15.57% -57.84% 1,008.90% -76.36% 0.00% 0.00% -
  Horiz. % 510.89% 442.08% 1,048.51% 94.55% 400.00% 0.00% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 35.16 43.74 20.91 23.32 45.13 28.35 30.68 2.30%
  YoY % -19.62% 109.18% -10.33% -48.33% 59.19% -7.59% -
  Horiz. % 114.60% 142.57% 68.16% 76.01% 147.10% 92.41% 100.00%
EPS 14.35 10.89 24.14 1.74 7.35 3.23 0.77 62.75%
  YoY % 31.77% -54.89% 1,287.36% -76.33% 127.55% 319.48% -
  Horiz. % 1,863.64% 1,414.29% 3,135.06% 225.97% 954.55% 419.48% 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 1.3900 1.2200 1.1400 0.9100 0.9100 0.0000 0.3800 24.10%
  YoY % 13.93% 7.02% 25.27% 0.00% 0.00% 0.00% -
  Horiz. % 365.79% 321.05% 300.00% 239.47% 239.47% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 27.72 34.19 16.33 18.18 35.35 36.63 40.30 -6.04%
  YoY % -18.92% 109.37% -10.18% -48.57% -3.49% -9.11% -
  Horiz. % 68.78% 84.84% 40.52% 45.11% 87.72% 90.89% 100.00%
EPS 11.31 8.51 18.86 1.36 5.76 4.18 1.01 49.52%
  YoY % 32.90% -54.88% 1,286.76% -76.39% 37.80% 313.86% -
  Horiz. % 1,119.80% 842.57% 1,867.33% 134.65% 570.30% 413.86% 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 1.0959 0.9537 0.8905 0.7095 0.7128 0.0000 0.4992 13.99%
  YoY % 14.91% 7.10% 25.51% -0.46% 0.00% 0.00% -
  Horiz. % 219.53% 191.05% 178.39% 142.13% 142.79% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8700 0.5000 0.4300 0.4100 0.4400 0.3100 1.0300 -
P/RPS 2.47 1.14 2.06 1.76 0.97 1.09 3.36 -4.99%
  YoY % 116.67% -44.66% 17.05% 81.44% -11.01% -67.56% -
  Horiz. % 73.51% 33.93% 61.31% 52.38% 28.87% 32.44% 100.00%
P/EPS 6.06 4.59 1.78 23.58 5.98 9.59 134.37 -40.31%
  YoY % 32.03% 157.87% -92.45% 294.31% -37.64% -92.86% -
  Horiz. % 4.51% 3.42% 1.32% 17.55% 4.45% 7.14% 100.00%
EY 16.49 21.78 56.14 4.24 16.71 10.43 0.74 67.67%
  YoY % -24.29% -61.20% 1,224.06% -74.63% 60.21% 1,309.46% -
  Horiz. % 2,228.38% 2,943.24% 7,586.49% 572.97% 2,258.11% 1,409.46% 100.00%
DY 3.45 6.00 6.98 0.00 0.00 0.00 0.00 -
  YoY % -42.50% -14.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.43% 85.96% 100.00% - - - -
P/NAPS 0.63 0.41 0.38 0.45 0.48 0.00 2.71 -21.57%
  YoY % 53.66% 7.89% -15.56% -6.25% 0.00% 0.00% -
  Horiz. % 23.25% 15.13% 14.02% 16.61% 17.71% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 06/02/13 21/02/12 22/02/11 09/02/10 13/02/09 19/02/08 -
Price 0.8700 0.6050 0.4800 0.4100 0.4000 0.3100 0.8400 -
P/RPS 2.47 1.38 2.30 1.76 0.89 1.09 2.74 -1.71%
  YoY % 78.99% -40.00% 30.68% 97.75% -18.35% -60.22% -
  Horiz. % 90.15% 50.36% 83.94% 64.23% 32.48% 39.78% 100.00%
P/EPS 6.06 5.55 1.99 23.58 5.44 9.59 109.59 -38.25%
  YoY % 9.19% 178.89% -91.56% 333.46% -43.27% -91.25% -
  Horiz. % 5.53% 5.06% 1.82% 21.52% 4.96% 8.75% 100.00%
EY 16.49 18.00 50.29 4.24 18.38 10.43 0.91 62.00%
  YoY % -8.39% -64.21% 1,086.09% -76.93% 76.22% 1,046.15% -
  Horiz. % 1,812.09% 1,978.02% 5,526.37% 465.93% 2,019.78% 1,146.15% 100.00%
DY 3.45 4.96 6.25 0.00 0.00 0.00 0.00 -
  YoY % -30.44% -20.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.20% 79.36% 100.00% - - - -
P/NAPS 0.63 0.50 0.42 0.45 0.44 0.00 2.21 -18.86%
  YoY % 26.00% 19.05% -6.67% 2.27% 0.00% 0.00% -
  Horiz. % 28.51% 22.62% 19.00% 20.36% 19.91% 0.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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