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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 192,359 125,556 153,147 187,421 171,005 178,811 203,209 -0.91%
  YoY % 53.21% -18.02% -18.29% 9.60% -4.37% -12.01% -
  Horiz. % 94.66% 61.79% 75.36% 92.23% 84.15% 87.99% 100.00%
PBT 33,629 72,780 117,577 29,601 95,777 170,840 63,131 -9.96%
  YoY % -53.79% -38.10% 297.21% -69.09% -43.94% 170.61% -
  Horiz. % 53.27% 115.28% 186.24% 46.89% 151.71% 270.61% 100.00%
Tax 9,653 -20,078 -4,671 -11,551 -4,413 -4,559 19,947 -11.39%
  YoY % 148.08% -329.84% 59.56% -161.75% 3.20% -122.86% -
  Horiz. % 48.39% -100.66% -23.42% -57.91% -22.12% -22.86% 100.00%
NP 43,282 52,702 112,906 18,050 91,364 166,281 83,078 -10.29%
  YoY % -17.87% -53.32% 525.52% -80.24% -45.05% 100.15% -
  Horiz. % 52.10% 63.44% 135.90% 21.73% 109.97% 200.15% 100.00%
NP to SH 21,373 44,465 105,537 10,910 83,666 165,394 82,949 -20.22%
  YoY % -51.93% -57.87% 867.34% -86.96% -49.41% 99.39% -
  Horiz. % 25.77% 53.61% 127.23% 13.15% 100.86% 199.39% 100.00%
Tax Rate -28.70 % 27.59 % 3.97 % 39.02 % 4.61 % 2.67 % -31.60 % -1.59%
  YoY % -204.02% 594.96% -89.83% 746.42% 72.66% 108.45% -
  Horiz. % 90.82% -87.31% -12.56% -123.48% -14.59% -8.45% 100.00%
Total Cost 149,077 72,854 40,241 169,371 79,641 12,530 120,131 3.66%
  YoY % 104.62% 81.04% -76.24% 112.67% 535.60% -89.57% -
  Horiz. % 124.10% 60.65% 33.50% 140.99% 66.30% 10.43% 100.00%
Net Worth 1,036,081 898,547 895,500 837,591 935,184 950,464 803,448 4.33%
  YoY % 15.31% 0.34% 6.91% -10.44% -1.61% 18.30% -
  Horiz. % 128.95% 111.84% 111.46% 104.25% 116.40% 118.30% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 17,736 23,709 17,693 35,759 17,772 0 17,207 0.51%
  YoY % -25.19% 34.00% -50.52% 101.21% 0.00% 0.00% -
  Horiz. % 103.08% 137.79% 102.83% 207.82% 103.29% 0.00% 100.00%
Div Payout % 82.99 % 53.32 % 16.77 % 327.77 % 21.24 % - % 20.74 % 25.99%
  YoY % 55.65% 217.95% -94.88% 1,443.17% 0.00% 0.00% -
  Horiz. % 400.14% 257.09% 80.86% 1,580.38% 102.41% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,036,081 898,547 895,500 837,591 935,184 950,464 803,448 4.33%
  YoY % 15.31% 0.34% 6.91% -10.44% -1.61% 18.30% -
  Horiz. % 128.95% 111.84% 111.46% 104.25% 116.40% 118.30% 100.00%
NOSH 714,539 591,150 593,047 589,852 591,888 594,040 578,020 3.60%
  YoY % 20.87% -0.32% 0.54% -0.34% -0.36% 2.77% -
  Horiz. % 123.62% 102.27% 102.60% 102.05% 102.40% 102.77% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 22.50 % 41.97 % 73.72 % 9.63 % 53.43 % 92.99 % 40.88 % -9.47%
  YoY % -46.39% -43.07% 665.52% -81.98% -42.54% 127.47% -
  Horiz. % 55.04% 102.67% 180.33% 23.56% 130.70% 227.47% 100.00%
ROE 2.06 % 4.95 % 11.79 % 1.30 % 8.95 % 17.40 % 10.32 % -23.54%
  YoY % -58.38% -58.02% 806.92% -85.47% -48.56% 68.60% -
  Horiz. % 19.96% 47.97% 114.24% 12.60% 86.72% 168.60% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 26.92 21.24 25.82 31.77 28.89 30.10 35.16 -4.35%
  YoY % 26.74% -17.74% -18.73% 9.97% -4.02% -14.39% -
  Horiz. % 76.56% 60.41% 73.44% 90.36% 82.17% 85.61% 100.00%
EPS 2.99 7.52 17.80 1.85 14.14 27.84 14.35 -22.99%
  YoY % -60.24% -57.75% 862.16% -86.92% -49.21% 94.01% -
  Horiz. % 20.84% 52.40% 124.04% 12.89% 98.54% 194.01% 100.00%
DPS 2.48 4.00 3.00 6.00 3.00 0.00 3.00 -3.12%
  YoY % -38.00% 33.33% -50.00% 100.00% 0.00% 0.00% -
  Horiz. % 82.67% 133.33% 100.00% 200.00% 100.00% 0.00% 100.00%
NAPS 1.4500 1.5200 1.5100 1.4200 1.5800 1.6000 1.3900 0.71%
  YoY % -4.61% 0.66% 6.34% -10.13% -1.25% 15.11% -
  Horiz. % 104.32% 109.35% 108.63% 102.16% 113.67% 115.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,134
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 26.24 17.13 20.89 25.56 23.33 24.39 27.72 -0.91%
  YoY % 53.18% -18.00% -18.27% 9.56% -4.35% -12.01% -
  Horiz. % 94.66% 61.80% 75.36% 92.21% 84.16% 87.99% 100.00%
EPS 2.92 6.07 14.40 1.49 11.41 22.56 11.31 -20.19%
  YoY % -51.89% -57.85% 866.44% -86.94% -49.42% 99.47% -
  Horiz. % 25.82% 53.67% 127.32% 13.17% 100.88% 199.47% 100.00%
DPS 2.42 3.23 2.41 4.88 2.42 0.00 2.35 0.49%
  YoY % -25.08% 34.02% -50.61% 101.65% 0.00% 0.00% -
  Horiz. % 102.98% 137.45% 102.55% 207.66% 102.98% 0.00% 100.00%
NAPS 1.4132 1.2256 1.2215 1.1425 1.2756 1.2964 1.0959 4.33%
  YoY % 15.31% 0.34% 6.91% -10.43% -1.60% 18.30% -
  Horiz. % 128.95% 111.84% 111.46% 104.25% 116.40% 118.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.5100 0.7400 0.7850 0.8950 0.7500 0.8700 -
P/RPS 1.78 2.40 2.87 2.47 3.10 2.49 2.47 -5.31%
  YoY % -25.83% -16.38% 16.19% -20.32% 24.50% 0.81% -
  Horiz. % 72.06% 97.17% 116.19% 100.00% 125.51% 100.81% 100.00%
P/EPS 16.05 6.78 4.16 42.44 6.33 2.69 6.06 17.62%
  YoY % 136.73% 62.98% -90.20% 570.46% 135.32% -55.61% -
  Horiz. % 264.85% 111.88% 68.65% 700.33% 104.46% 44.39% 100.00%
EY 6.23 14.75 24.05 2.36 15.79 37.12 16.49 -14.97%
  YoY % -57.76% -38.67% 919.07% -85.05% -57.46% 125.11% -
  Horiz. % 37.78% 89.45% 145.85% 14.31% 95.76% 225.11% 100.00%
DY 5.17 7.84 4.05 7.64 3.35 0.00 3.45 6.97%
  YoY % -34.06% 93.58% -46.99% 128.06% 0.00% 0.00% -
  Horiz. % 149.86% 227.25% 117.39% 221.45% 97.10% 0.00% 100.00%
P/NAPS 0.33 0.34 0.49 0.55 0.57 0.47 0.63 -10.21%
  YoY % -2.94% -30.61% -10.91% -3.51% 21.28% -25.40% -
  Horiz. % 52.38% 53.97% 77.78% 87.30% 90.48% 74.60% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 19/02/20 27/02/19 09/02/18 17/02/17 04/02/16 05/02/15 19/02/14 -
Price 0.4700 0.5200 0.6900 0.8450 0.8450 0.7950 0.8700 -
P/RPS 1.75 2.45 2.67 2.66 2.92 2.64 2.47 -5.58%
  YoY % -28.57% -8.24% 0.38% -8.90% 10.61% 6.88% -
  Horiz. % 70.85% 99.19% 108.10% 107.69% 118.22% 106.88% 100.00%
P/EPS 15.71 6.91 3.88 45.69 5.98 2.86 6.06 17.20%
  YoY % 127.35% 78.09% -91.51% 664.05% 109.09% -52.81% -
  Horiz. % 259.24% 114.03% 64.03% 753.96% 98.68% 47.19% 100.00%
EY 6.36 14.46 25.79 2.19 16.73 35.02 16.49 -14.68%
  YoY % -56.02% -43.93% 1,077.63% -86.91% -52.23% 112.37% -
  Horiz. % 38.57% 87.69% 156.40% 13.28% 101.46% 212.37% 100.00%
DY 5.28 7.69 4.35 7.10 3.55 0.00 3.45 7.35%
  YoY % -31.34% 76.78% -38.73% 100.00% 0.00% 0.00% -
  Horiz. % 153.04% 222.90% 126.09% 205.80% 102.90% 0.00% 100.00%
P/NAPS 0.32 0.34 0.46 0.60 0.53 0.50 0.63 -10.67%
  YoY % -5.88% -26.09% -23.33% 13.21% 6.00% -20.63% -
  Horiz. % 50.79% 53.97% 73.02% 95.24% 84.13% 79.37% 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
 
 

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