Highlights

[AMPROP] YoY TTM Result on 2015-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 04-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -0.66%    YoY -     -49.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 125,556 153,147 187,421 171,005 178,811 203,209 250,647 -10.88%
  YoY % -18.02% -18.29% 9.60% -4.37% -12.01% -18.93% -
  Horiz. % 50.09% 61.10% 74.77% 68.23% 71.34% 81.07% 100.00%
PBT 72,780 117,577 29,601 95,777 170,840 63,131 58,129 3.82%
  YoY % -38.10% 297.21% -69.09% -43.94% 170.61% 8.60% -
  Horiz. % 125.20% 202.27% 50.92% 164.77% 293.90% 108.61% 100.00%
Tax -20,078 -4,671 -11,551 -4,413 -4,559 19,947 4,662 -
  YoY % -329.84% 59.56% -161.75% 3.20% -122.86% 327.86% -
  Horiz. % -430.67% -100.19% -247.77% -94.66% -97.79% 427.86% 100.00%
NP 52,702 112,906 18,050 91,364 166,281 83,078 62,791 -2.88%
  YoY % -53.32% 525.52% -80.24% -45.05% 100.15% 32.31% -
  Horiz. % 83.93% 179.81% 28.75% 145.50% 264.82% 132.31% 100.00%
NP to SH 44,465 105,537 10,910 83,666 165,394 82,949 62,419 -5.49%
  YoY % -57.87% 867.34% -86.96% -49.41% 99.39% 32.89% -
  Horiz. % 71.24% 169.08% 17.48% 134.04% 264.97% 132.89% 100.00%
Tax Rate 27.59 % 3.97 % 39.02 % 4.61 % 2.67 % -31.60 % -8.02 % -
  YoY % 594.96% -89.83% 746.42% 72.66% 108.45% -294.01% -
  Horiz. % -344.01% -49.50% -486.53% -57.48% -33.29% 394.01% 100.00%
Total Cost 72,854 40,241 169,371 79,641 12,530 120,131 187,856 -14.60%
  YoY % 81.04% -76.24% 112.67% 535.60% -89.57% -36.05% -
  Horiz. % 38.78% 21.42% 90.16% 42.39% 6.67% 63.95% 100.00%
Net Worth 898,547 895,500 837,591 935,184 950,464 803,448 699,178 4.27%
  YoY % 0.34% 6.91% -10.44% -1.61% 18.30% 14.91% -
  Horiz. % 128.51% 128.08% 119.80% 133.75% 135.94% 114.91% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 23,709 17,693 35,759 17,772 0 17,207 17,178 5.51%
  YoY % 34.00% -50.52% 101.21% 0.00% 0.00% 0.17% -
  Horiz. % 138.02% 103.00% 208.17% 103.46% 0.00% 100.17% 100.00%
Div Payout % 53.32 % 16.77 % 327.77 % 21.24 % - % 20.74 % 27.52 % 11.65%
  YoY % 217.95% -94.88% 1,443.17% 0.00% 0.00% -24.64% -
  Horiz. % 193.75% 60.94% 1,191.02% 77.18% 0.00% 75.36% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 898,547 895,500 837,591 935,184 950,464 803,448 699,178 4.27%
  YoY % 0.34% 6.91% -10.44% -1.61% 18.30% 14.91% -
  Horiz. % 128.51% 128.08% 119.80% 133.75% 135.94% 114.91% 100.00%
NOSH 591,150 593,047 589,852 591,888 594,040 578,020 573,097 0.52%
  YoY % -0.32% 0.54% -0.34% -0.36% 2.77% 0.86% -
  Horiz. % 103.15% 103.48% 102.92% 103.28% 103.65% 100.86% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 41.97 % 73.72 % 9.63 % 53.43 % 92.99 % 40.88 % 25.05 % 8.98%
  YoY % -43.07% 665.52% -81.98% -42.54% 127.47% 63.19% -
  Horiz. % 167.54% 294.29% 38.44% 213.29% 371.22% 163.19% 100.00%
ROE 4.95 % 11.79 % 1.30 % 8.95 % 17.40 % 10.32 % 8.93 % -9.36%
  YoY % -58.02% 806.92% -85.47% -48.56% 68.60% 15.57% -
  Horiz. % 55.43% 132.03% 14.56% 100.22% 194.85% 115.57% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 21.24 25.82 31.77 28.89 30.10 35.16 43.74 -11.34%
  YoY % -17.74% -18.73% 9.97% -4.02% -14.39% -19.62% -
  Horiz. % 48.56% 59.03% 72.63% 66.05% 68.82% 80.38% 100.00%
EPS 7.52 17.80 1.85 14.14 27.84 14.35 10.89 -5.98%
  YoY % -57.75% 862.16% -86.92% -49.21% 94.01% 31.77% -
  Horiz. % 69.05% 163.45% 16.99% 129.84% 255.65% 131.77% 100.00%
DPS 4.00 3.00 6.00 3.00 0.00 3.00 3.00 4.91%
  YoY % 33.33% -50.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 200.00% 100.00% 0.00% 100.00% 100.00%
NAPS 1.5200 1.5100 1.4200 1.5800 1.6000 1.3900 1.2200 3.73%
  YoY % 0.66% 6.34% -10.13% -1.25% 15.11% 13.93% -
  Horiz. % 124.59% 123.77% 116.39% 129.51% 131.15% 113.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.13 20.89 25.56 23.33 24.39 27.72 34.19 -10.88%
  YoY % -18.00% -18.27% 9.56% -4.35% -12.01% -18.92% -
  Horiz. % 50.10% 61.10% 74.76% 68.24% 71.34% 81.08% 100.00%
EPS 6.07 14.40 1.49 11.41 22.56 11.31 8.51 -5.47%
  YoY % -57.85% 866.44% -86.94% -49.42% 99.47% 32.90% -
  Horiz. % 71.33% 169.21% 17.51% 134.08% 265.10% 132.90% 100.00%
DPS 3.23 2.41 4.88 2.42 0.00 2.35 2.34 5.52%
  YoY % 34.02% -50.61% 101.65% 0.00% 0.00% 0.43% -
  Horiz. % 138.03% 102.99% 208.55% 103.42% 0.00% 100.43% 100.00%
NAPS 1.2256 1.2215 1.1425 1.2756 1.2964 1.0959 0.9537 4.27%
  YoY % 0.34% 6.91% -10.43% -1.60% 18.30% 14.91% -
  Horiz. % 128.51% 128.08% 119.80% 133.75% 135.93% 114.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5100 0.7400 0.7850 0.8950 0.7500 0.8700 0.5000 -
P/RPS 2.40 2.87 2.47 3.10 2.49 2.47 1.14 13.20%
  YoY % -16.38% 16.19% -20.32% 24.50% 0.81% 116.67% -
  Horiz. % 210.53% 251.75% 216.67% 271.93% 218.42% 216.67% 100.00%
P/EPS 6.78 4.16 42.44 6.33 2.69 6.06 4.59 6.71%
  YoY % 62.98% -90.20% 570.46% 135.32% -55.61% 32.03% -
  Horiz. % 147.71% 90.63% 924.62% 137.91% 58.61% 132.03% 100.00%
EY 14.75 24.05 2.36 15.79 37.12 16.49 21.78 -6.29%
  YoY % -38.67% 919.07% -85.05% -57.46% 125.11% -24.29% -
  Horiz. % 67.72% 110.42% 10.84% 72.50% 170.43% 75.71% 100.00%
DY 7.84 4.05 7.64 3.35 0.00 3.45 6.00 4.56%
  YoY % 93.58% -46.99% 128.06% 0.00% 0.00% -42.50% -
  Horiz. % 130.67% 67.50% 127.33% 55.83% 0.00% 57.50% 100.00%
P/NAPS 0.34 0.49 0.55 0.57 0.47 0.63 0.41 -3.07%
  YoY % -30.61% -10.91% -3.51% 21.28% -25.40% 53.66% -
  Horiz. % 82.93% 119.51% 134.15% 139.02% 114.63% 153.66% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 09/02/18 17/02/17 04/02/16 05/02/15 19/02/14 06/02/13 -
Price 0.5200 0.6900 0.8450 0.8450 0.7950 0.8700 0.6050 -
P/RPS 2.45 2.67 2.66 2.92 2.64 2.47 1.38 10.03%
  YoY % -8.24% 0.38% -8.90% 10.61% 6.88% 78.99% -
  Horiz. % 177.54% 193.48% 192.75% 211.59% 191.30% 178.99% 100.00%
P/EPS 6.91 3.88 45.69 5.98 2.86 6.06 5.55 3.72%
  YoY % 78.09% -91.51% 664.05% 109.09% -52.81% 9.19% -
  Horiz. % 124.50% 69.91% 823.24% 107.75% 51.53% 109.19% 100.00%
EY 14.46 25.79 2.19 16.73 35.02 16.49 18.00 -3.58%
  YoY % -43.93% 1,077.63% -86.91% -52.23% 112.37% -8.39% -
  Horiz. % 80.33% 143.28% 12.17% 92.94% 194.56% 91.61% 100.00%
DY 7.69 4.35 7.10 3.55 0.00 3.45 4.96 7.58%
  YoY % 76.78% -38.73% 100.00% 0.00% 0.00% -30.44% -
  Horiz. % 155.04% 87.70% 143.15% 71.57% 0.00% 69.56% 100.00%
P/NAPS 0.34 0.46 0.60 0.53 0.50 0.63 0.50 -6.22%
  YoY % -26.09% -23.33% 13.21% 6.00% -20.63% 26.00% -
  Horiz. % 68.00% 92.00% 120.00% 106.00% 100.00% 126.00% 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
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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