Highlights

[AMPROP] YoY TTM Result on 2013-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     55.07%    YoY -     -6.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 168,244 173,606 170,193 174,048 256,832 109,695 240,702 -5.79%
  YoY % -3.09% 2.01% -2.21% -32.23% 134.13% -54.43% -
  Horiz. % 69.90% 72.12% 70.71% 72.31% 106.70% 45.57% 100.00%
PBT 90,984 41,198 153,730 95,908 101,060 51,783 19,358 29.39%
  YoY % 120.85% -73.20% 60.29% -5.10% 95.16% 167.50% -
  Horiz. % 470.01% 212.82% 794.14% 495.44% 522.06% 267.50% 100.00%
Tax -4,139 -4,501 18,143 784 3,933 -1,323 16,824 -
  YoY % 8.04% -124.81% 2,214.16% -80.07% 397.28% -107.86% -
  Horiz. % -24.60% -26.75% 107.84% 4.66% 23.38% -7.86% 100.00%
NP 86,845 36,697 171,873 96,692 104,993 50,460 36,182 15.70%
  YoY % 136.65% -78.65% 77.75% -7.91% 108.07% 39.46% -
  Horiz. % 240.02% 101.42% 475.02% 267.24% 290.18% 139.46% 100.00%
NP to SH 79,345 35,500 171,301 96,796 103,302 48,395 33,282 15.57%
  YoY % 123.51% -79.28% 76.97% -6.30% 113.46% 45.41% -
  Horiz. % 238.40% 106.66% 514.70% 290.84% 310.38% 145.41% 100.00%
Tax Rate 4.55 % 10.93 % -11.80 % -0.82 % -3.89 % 2.55 % -86.91 % -
  YoY % -58.37% 192.63% -1,339.02% 78.92% -252.55% 102.93% -
  Horiz. % -5.24% -12.58% 13.58% 0.94% 4.48% -2.93% 100.00%
Total Cost 81,399 136,909 -1,680 77,356 151,839 59,235 204,520 -14.22%
  YoY % -40.55% 8,249.35% -102.17% -49.05% 156.33% -71.04% -
  Horiz. % 39.80% 66.94% -0.82% 37.82% 74.24% 28.96% 100.00%
Net Worth 876,120 835,297 936,910 734,166 664,223 574,236 520,156 9.07%
  YoY % 4.89% -10.85% 27.62% 10.53% 15.67% 10.40% -
  Horiz. % 168.43% 160.59% 180.12% 141.14% 127.70% 110.40% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 35,759 17,772 0 17,207 34,367 0 0 -
  YoY % 101.21% 0.00% 0.00% -49.93% 0.00% 0.00% -
  Horiz. % 104.05% 51.71% 0.00% 50.07% 100.00% - -
Div Payout % 45.07 % 50.06 % - % 17.78 % 33.27 % - % - % -
  YoY % -9.97% 0.00% 0.00% -46.56% 0.00% 0.00% -
  Horiz. % 135.47% 150.47% 0.00% 53.44% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 876,120 835,297 936,910 734,166 664,223 574,236 520,156 9.07%
  YoY % 4.89% -10.85% 27.62% 10.53% 15.67% 10.40% -
  Horiz. % 168.43% 160.59% 180.12% 141.14% 127.70% 110.40% 100.00%
NOSH 595,999 592,409 578,339 573,567 572,606 574,236 571,600 0.70%
  YoY % 0.61% 2.43% 0.83% 0.17% -0.28% 0.46% -
  Horiz. % 104.27% 103.64% 101.18% 100.34% 100.18% 100.46% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 51.62 % 21.14 % 100.99 % 55.55 % 40.88 % 46.00 % 15.03 % 22.81%
  YoY % 144.18% -79.07% 81.80% 35.89% -11.13% 206.05% -
  Horiz. % 343.45% 140.65% 671.92% 369.59% 271.99% 306.05% 100.00%
ROE 9.06 % 4.25 % 18.28 % 13.18 % 15.55 % 8.43 % 6.40 % 5.96%
  YoY % 113.18% -76.75% 38.69% -15.24% 84.46% 31.72% -
  Horiz. % 141.56% 66.41% 285.62% 205.94% 242.97% 131.72% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.23 29.31 29.43 30.34 44.85 19.10 42.11 -6.44%
  YoY % -3.68% -0.41% -3.00% -32.35% 134.82% -54.64% -
  Horiz. % 67.04% 69.60% 69.89% 72.05% 106.51% 45.36% 100.00%
EPS 13.31 5.99 29.62 16.88 18.04 8.43 5.82 14.77%
  YoY % 122.20% -79.78% 75.47% -6.43% 114.00% 44.85% -
  Horiz. % 228.69% 102.92% 508.93% 290.03% 309.97% 144.85% 100.00%
DPS 6.00 3.00 0.00 3.00 6.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 0.00% 50.00% 100.00% - -
NAPS 1.4700 1.4100 1.6200 1.2800 1.1600 1.0000 0.9100 8.31%
  YoY % 4.26% -12.96% 26.56% 10.34% 16.00% 9.89% -
  Horiz. % 161.54% 154.95% 178.02% 140.66% 127.47% 109.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.95 23.68 23.21 23.74 35.03 14.96 32.83 -5.79%
  YoY % -3.08% 2.02% -2.23% -32.23% 134.16% -54.43% -
  Horiz. % 69.91% 72.13% 70.70% 72.31% 106.70% 45.57% 100.00%
EPS 10.82 4.84 23.37 13.20 14.09 6.60 4.54 15.56%
  YoY % 123.55% -79.29% 77.05% -6.32% 113.48% 45.37% -
  Horiz. % 238.33% 106.61% 514.76% 290.75% 310.35% 145.37% 100.00%
DPS 4.88 2.42 0.00 2.35 4.69 0.00 0.00 -
  YoY % 101.65% 0.00% 0.00% -49.89% 0.00% 0.00% -
  Horiz. % 104.05% 51.60% 0.00% 50.11% 100.00% - -
NAPS 1.1950 1.1394 1.2780 1.0014 0.9060 0.7833 0.7095 9.07%
  YoY % 4.88% -10.85% 27.62% 10.53% 15.66% 10.40% -
  Horiz. % 168.43% 160.59% 180.13% 141.14% 127.70% 110.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8950 0.8800 0.8600 0.6550 0.4600 0.4400 0.4200 -
P/RPS 3.17 3.00 2.92 2.16 1.03 2.30 1.00 21.18%
  YoY % 5.67% 2.74% 35.19% 109.71% -55.22% 130.00% -
  Horiz. % 317.00% 300.00% 292.00% 216.00% 103.00% 230.00% 100.00%
P/EPS 6.72 14.69 2.90 3.88 2.55 5.22 7.21 -1.17%
  YoY % -54.25% 406.55% -25.26% 52.16% -51.15% -27.60% -
  Horiz. % 93.20% 203.74% 40.22% 53.81% 35.37% 72.40% 100.00%
EY 14.87 6.81 34.44 25.77 39.22 19.15 13.86 1.18%
  YoY % 118.36% -80.23% 33.64% -34.29% 104.80% 38.17% -
  Horiz. % 107.29% 49.13% 248.48% 185.93% 282.97% 138.17% 100.00%
DY 6.70 3.41 0.00 4.58 13.04 0.00 0.00 -
  YoY % 96.48% 0.00% 0.00% -64.88% 0.00% 0.00% -
  Horiz. % 51.38% 26.15% 0.00% 35.12% 100.00% - -
P/NAPS 0.61 0.62 0.53 0.51 0.40 0.44 0.46 4.81%
  YoY % -1.61% 16.98% 3.92% 27.50% -9.09% -4.35% -
  Horiz. % 132.61% 134.78% 115.22% 110.87% 86.96% 95.65% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 22/05/14 27/05/13 24/05/12 24/05/11 27/05/10 -
Price 0.8800 0.9850 0.9550 0.7400 0.4600 0.6100 0.4100 -
P/RPS 3.12 3.36 3.25 2.44 1.03 3.19 0.97 21.47%
  YoY % -7.14% 3.38% 33.20% 136.89% -67.71% 228.87% -
  Horiz. % 321.65% 346.39% 335.05% 251.55% 106.19% 328.87% 100.00%
P/EPS 6.61 16.44 3.22 4.38 2.55 7.24 7.04 -1.04%
  YoY % -59.79% 410.56% -26.48% 71.76% -64.78% 2.84% -
  Horiz. % 93.89% 233.52% 45.74% 62.22% 36.22% 102.84% 100.00%
EY 15.13 6.08 31.02 22.81 39.22 13.82 14.20 1.06%
  YoY % 148.85% -80.40% 35.99% -41.84% 183.79% -2.68% -
  Horiz. % 106.55% 42.82% 218.45% 160.63% 276.20% 97.32% 100.00%
DY 6.82 3.05 0.00 4.05 13.04 0.00 0.00 -
  YoY % 123.61% 0.00% 0.00% -68.94% 0.00% 0.00% -
  Horiz. % 52.30% 23.39% 0.00% 31.06% 100.00% - -
P/NAPS 0.60 0.70 0.59 0.58 0.40 0.61 0.45 4.91%
  YoY % -14.29% 18.64% 1.72% 45.00% -34.43% 35.56% -
  Horiz. % 133.33% 155.56% 131.11% 128.89% 88.89% 135.56% 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
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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