Highlights

[AMPROP] YoY TTM Result on 2018-12-31 [#3]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -62.80%    YoY -     -57.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 138,199 192,359 125,556 153,147 187,421 171,005 178,811 -4.20%
  YoY % -28.16% 53.21% -18.02% -18.29% 9.60% -4.37% -
  Horiz. % 77.29% 107.58% 70.22% 85.65% 104.82% 95.63% 100.00%
PBT 4,650 33,629 72,780 117,577 29,601 95,777 170,840 -45.12%
  YoY % -86.17% -53.79% -38.10% 297.21% -69.09% -43.94% -
  Horiz. % 2.72% 19.68% 42.60% 68.82% 17.33% 56.06% 100.00%
Tax -9,680 9,653 -20,078 -4,671 -11,551 -4,413 -4,559 13.36%
  YoY % -200.28% 148.08% -329.84% 59.56% -161.75% 3.20% -
  Horiz. % 212.33% -211.74% 440.40% 102.46% 253.37% 96.80% 100.00%
NP -5,030 43,282 52,702 112,906 18,050 91,364 166,281 -
  YoY % -111.62% -17.87% -53.32% 525.52% -80.24% -45.05% -
  Horiz. % -3.02% 26.03% 31.69% 67.90% 10.86% 54.95% 100.00%
NP to SH -20,919 21,373 44,465 105,537 10,910 83,666 165,394 -
  YoY % -197.88% -51.93% -57.87% 867.34% -86.96% -49.41% -
  Horiz. % -12.65% 12.92% 26.88% 63.81% 6.60% 50.59% 100.00%
Tax Rate 208.17 % -28.70 % 27.59 % 3.97 % 39.02 % 4.61 % 2.67 % 106.55%
  YoY % 825.33% -204.02% 594.96% -89.83% 746.42% 72.66% -
  Horiz. % 7,796.63% -1,074.91% 1,033.33% 148.69% 1,461.42% 172.66% 100.00%
Total Cost 143,229 149,077 72,854 40,241 169,371 79,641 12,530 50.03%
  YoY % -3.92% 104.62% 81.04% -76.24% 112.67% 535.60% -
  Horiz. % 1,143.09% 1,189.76% 581.44% 321.16% 1,351.72% 635.60% 100.00%
Net Worth 1,000,700 1,036,081 898,547 895,500 837,591 935,184 950,464 0.86%
  YoY % -3.41% 15.31% 0.34% 6.91% -10.44% -1.61% -
  Horiz. % 105.29% 109.01% 94.54% 94.22% 88.12% 98.39% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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 % - % 82.99 % 53.32 % 16.77 % 327.77 % 21.24 % - % -
  YoY % 0.00% 55.65% 217.95% -94.88% 1,443.17% 0.00% -
  Horiz. % 0.00% 390.73% 251.04% 78.95% 1,543.17% 100.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,000,700 1,036,081 898,547 895,500 837,591 935,184 950,464 0.86%
  YoY % -3.41% 15.31% 0.34% 6.91% -10.44% -1.61% -
  Horiz. % 105.29% 109.01% 94.54% 94.22% 88.12% 98.39% 100.00%
NOSH 714,786 714,539 591,150 593,047 589,852 591,888 594,040 3.13%
  YoY % 0.03% 20.87% -0.32% 0.54% -0.34% -0.36% -
  Horiz. % 120.33% 120.28% 99.51% 99.83% 99.30% 99.64% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -3.64 % 22.50 % 41.97 % 73.72 % 9.63 % 53.43 % 92.99 % -
  YoY % -116.18% -46.39% -43.07% 665.52% -81.98% -42.54% -
  Horiz. % -3.91% 24.20% 45.13% 79.28% 10.36% 57.46% 100.00%
ROE -2.09 % 2.06 % 4.95 % 11.79 % 1.30 % 8.95 % 17.40 % -
  YoY % -201.46% -58.38% -58.02% 806.92% -85.47% -48.56% -
  Horiz. % -12.01% 11.84% 28.45% 67.76% 7.47% 51.44% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 19.33 26.92 21.24 25.82 31.77 28.89 30.10 -7.11%
  YoY % -28.19% 26.74% -17.74% -18.73% 9.97% -4.02% -
  Horiz. % 64.22% 89.44% 70.56% 85.78% 105.55% 95.98% 100.00%
EPS -2.93 2.99 7.52 17.80 1.85 14.14 27.84 -
  YoY % -197.99% -60.24% -57.75% 862.16% -86.92% -49.21% -
  Horiz. % -10.52% 10.74% 27.01% 63.94% 6.65% 50.79% 100.00%
DPS 3.00 2.48 4.00 3.00 6.00 3.00 0.00 -
  YoY % 20.97% -38.00% 33.33% -50.00% 100.00% 0.00% -
  Horiz. % 100.00% 82.67% 133.33% 100.00% 200.00% 100.00% -
NAPS 1.4000 1.4500 1.5200 1.5100 1.4200 1.5800 1.6000 -2.20%
  YoY % -3.45% -4.61% 0.66% 6.34% -10.13% -1.25% -
  Horiz. % 87.50% 90.62% 95.00% 94.38% 88.75% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,297,523
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.65 14.83 9.68 11.80 14.44 13.18 13.78 -4.20%
  YoY % -28.19% 53.20% -17.97% -18.28% 9.56% -4.35% -
  Horiz. % 77.29% 107.62% 70.25% 85.63% 104.79% 95.65% 100.00%
EPS -1.61 1.65 3.43 8.13 0.84 6.45 12.75 -
  YoY % -197.58% -51.90% -57.81% 867.86% -86.98% -49.41% -
  Horiz. % -12.63% 12.94% 26.90% 63.76% 6.59% 50.59% 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 0.7712 0.7985 0.6925 0.6902 0.6455 0.7207 0.7325 0.86%
  YoY % -3.42% 15.31% 0.33% 6.92% -10.43% -1.61% -
  Horiz. % 105.28% 109.01% 94.54% 94.23% 88.12% 98.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.4500 0.4800 0.5100 0.7400 0.7850 0.8950 0.7500 -
P/RPS 2.33 1.78 2.40 2.87 2.47 3.10 2.49 -1.10%
  YoY % 30.90% -25.83% -16.38% 16.19% -20.32% 24.50% -
  Horiz. % 93.57% 71.49% 96.39% 115.26% 99.20% 124.50% 100.00%
P/EPS -15.38 16.05 6.78 4.16 42.44 6.33 2.69 -
  YoY % -195.83% 136.73% 62.98% -90.20% 570.46% 135.32% -
  Horiz. % -571.75% 596.65% 252.04% 154.65% 1,577.70% 235.32% 100.00%
EY -6.50 6.23 14.75 24.05 2.36 15.79 37.12 -
  YoY % -204.33% -57.76% -38.67% 919.07% -85.05% -57.46% -
  Horiz. % -17.51% 16.78% 39.74% 64.79% 6.36% 42.54% 100.00%
DY 6.67 5.17 7.84 4.05 7.64 3.35 0.00 -
  YoY % 29.01% -34.06% 93.58% -46.99% 128.06% 0.00% -
  Horiz. % 199.10% 154.33% 234.03% 120.90% 228.06% 100.00% -
P/NAPS 0.32 0.33 0.34 0.49 0.55 0.57 0.47 -6.20%
  YoY % -3.03% -2.94% -30.61% -10.91% -3.51% 21.28% -
  Horiz. % 68.09% 70.21% 72.34% 104.26% 117.02% 121.28% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 10/02/21 19/02/20 27/02/19 09/02/18 17/02/17 04/02/16 05/02/15 -
Price 0.4050 0.4700 0.5200 0.6900 0.8450 0.8450 0.7950 -
P/RPS 2.09 1.75 2.45 2.67 2.66 2.92 2.64 -3.82%
  YoY % 19.43% -28.57% -8.24% 0.38% -8.90% 10.61% -
  Horiz. % 79.17% 66.29% 92.80% 101.14% 100.76% 110.61% 100.00%
P/EPS -13.84 15.71 6.91 3.88 45.69 5.98 2.86 -
  YoY % -188.10% 127.35% 78.09% -91.51% 664.05% 109.09% -
  Horiz. % -483.92% 549.30% 241.61% 135.66% 1,597.55% 209.09% 100.00%
EY -7.23 6.36 14.46 25.79 2.19 16.73 35.02 -
  YoY % -213.68% -56.02% -43.93% 1,077.63% -86.91% -52.23% -
  Horiz. % -20.65% 18.16% 41.29% 73.64% 6.25% 47.77% 100.00%
DY 7.41 5.28 7.69 4.35 7.10 3.55 0.00 -
  YoY % 40.34% -31.34% 76.78% -38.73% 100.00% 0.00% -
  Horiz. % 208.73% 148.73% 216.62% 122.54% 200.00% 100.00% -
P/NAPS 0.29 0.32 0.34 0.46 0.60 0.53 0.50 -8.67%
  YoY % -9.38% -5.88% -26.09% -23.33% 13.21% 6.00% -
  Horiz. % 58.00% 64.00% 68.00% 92.00% 120.00% 106.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

473  380  544 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.405+0.025 
 SAUDEE 0.105-0.015 
 PERMAJU 0.090.00 
 KANGER 0.06-0.005 
 SYSTECH 0.3050.00 
 YLI 0.46+0.04 
 EMICO 0.31+0.005 
 GREENYB 0.33-0.05 
 SERBADK-WA 0.095+0.005 
 PAOS-WA 0.135+0.035 
PARTNERS & BROKERS