Highlights

[AMPROP] YoY TTM Result on 2015-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -78.54%    YoY -     -79.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 134,085 188,224 168,244 173,606 170,193 174,048 256,832 -10.26%
  YoY % -28.76% 11.88% -3.09% 2.01% -2.21% -32.23% -
  Horiz. % 52.21% 73.29% 65.51% 67.60% 66.27% 67.77% 100.00%
PBT 161,723 32,467 90,984 41,198 153,730 95,908 101,060 8.15%
  YoY % 398.12% -64.32% 120.85% -73.20% 60.29% -5.10% -
  Horiz. % 160.03% 32.13% 90.03% 40.77% 152.12% 94.90% 100.00%
Tax -16,502 -12,075 -4,139 -4,501 18,143 784 3,933 -
  YoY % -36.66% -191.74% 8.04% -124.81% 2,214.16% -80.07% -
  Horiz. % -419.58% -307.02% -105.24% -114.44% 461.30% 19.93% 100.00%
NP 145,221 20,392 86,845 36,697 171,873 96,692 104,993 5.55%
  YoY % 612.15% -76.52% 136.65% -78.65% 77.75% -7.91% -
  Horiz. % 138.31% 19.42% 82.72% 34.95% 163.70% 92.09% 100.00%
NP to SH 137,353 13,204 79,345 35,500 171,301 96,796 103,302 4.86%
  YoY % 940.24% -83.36% 123.51% -79.28% 76.97% -6.30% -
  Horiz. % 132.96% 12.78% 76.81% 34.37% 165.83% 93.70% 100.00%
Tax Rate 10.20 % 37.19 % 4.55 % 10.93 % -11.80 % -0.82 % -3.89 % -
  YoY % -72.57% 717.36% -58.37% 192.63% -1,339.02% 78.92% -
  Horiz. % -262.21% -956.04% -116.97% -280.98% 303.34% 21.08% 100.00%
Total Cost -11,136 167,832 81,399 136,909 -1,680 77,356 151,839 -
  YoY % -106.64% 106.18% -40.55% 8,249.35% -102.17% -49.05% -
  Horiz. % -7.33% 110.53% 53.61% 90.17% -1.11% 50.95% 100.00%
Net Worth 918,723 837,510 876,120 835,297 936,910 734,166 664,223 5.55%
  YoY % 9.70% -4.41% 4.89% -10.85% 27.62% 10.53% -
  Horiz. % 138.32% 126.09% 131.90% 125.76% 141.05% 110.53% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 23,709 17,693 35,759 17,772 0 17,207 34,367 -6.00%
  YoY % 34.00% -50.52% 101.21% 0.00% 0.00% -49.93% -
  Horiz. % 68.99% 51.49% 104.05% 51.71% 0.00% 50.07% 100.00%
Div Payout % 17.26 % 134.00 % 45.07 % 50.06 % - % 17.78 % 33.27 % -10.36%
  YoY % -87.12% 197.32% -9.97% 0.00% 0.00% -46.56% -
  Horiz. % 51.88% 402.77% 135.47% 150.47% 0.00% 53.44% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 918,723 837,510 876,120 835,297 936,910 734,166 664,223 5.55%
  YoY % 9.70% -4.41% 4.89% -10.85% 27.62% 10.53% -
  Horiz. % 138.32% 126.09% 131.90% 125.76% 141.05% 110.53% 100.00%
NOSH 592,725 589,795 595,999 592,409 578,339 573,567 572,606 0.58%
  YoY % 0.50% -1.04% 0.61% 2.43% 0.83% 0.17% -
  Horiz. % 103.51% 103.00% 104.09% 103.46% 101.00% 100.17% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 108.31 % 10.83 % 51.62 % 21.14 % 100.99 % 55.55 % 40.88 % 17.62%
  YoY % 900.09% -79.02% 144.18% -79.07% 81.80% 35.89% -
  Horiz. % 264.95% 26.49% 126.27% 51.71% 247.04% 135.89% 100.00%
ROE 14.95 % 1.58 % 9.06 % 4.25 % 18.28 % 13.18 % 15.55 % -0.65%
  YoY % 846.20% -82.56% 113.18% -76.75% 38.69% -15.24% -
  Horiz. % 96.14% 10.16% 58.26% 27.33% 117.56% 84.76% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.62 31.91 28.23 29.31 29.43 30.34 44.85 -10.78%
  YoY % -29.11% 13.04% -3.68% -0.41% -3.00% -32.35% -
  Horiz. % 50.43% 71.15% 62.94% 65.35% 65.62% 67.65% 100.00%
EPS 23.17 2.24 13.31 5.99 29.62 16.88 18.04 4.26%
  YoY % 934.38% -83.17% 122.20% -79.78% 75.47% -6.43% -
  Horiz. % 128.44% 12.42% 73.78% 33.20% 164.19% 93.57% 100.00%
DPS 4.00 3.00 6.00 3.00 0.00 3.00 6.00 -6.53%
  YoY % 33.33% -50.00% 100.00% 0.00% 0.00% -50.00% -
  Horiz. % 66.67% 50.00% 100.00% 50.00% 0.00% 50.00% 100.00%
NAPS 1.5500 1.4200 1.4700 1.4100 1.6200 1.2800 1.1600 4.95%
  YoY % 9.15% -3.40% 4.26% -12.96% 26.56% 10.34% -
  Horiz. % 133.62% 122.41% 126.72% 121.55% 139.66% 110.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.29 25.67 22.95 23.68 23.21 23.74 35.03 -10.26%
  YoY % -28.75% 11.85% -3.08% 2.02% -2.23% -32.23% -
  Horiz. % 52.21% 73.28% 65.52% 67.60% 66.26% 67.77% 100.00%
EPS 18.73 1.80 10.82 4.84 23.37 13.20 14.09 4.86%
  YoY % 940.56% -83.36% 123.55% -79.29% 77.05% -6.32% -
  Horiz. % 132.93% 12.78% 76.79% 34.35% 165.86% 93.68% 100.00%
DPS 3.23 2.41 4.88 2.42 0.00 2.35 4.69 -6.02%
  YoY % 34.02% -50.61% 101.65% 0.00% 0.00% -49.89% -
  Horiz. % 68.87% 51.39% 104.05% 51.60% 0.00% 50.11% 100.00%
NAPS 1.2531 1.1424 1.1950 1.1393 1.2779 1.0014 0.9060 5.55%
  YoY % 9.69% -4.40% 4.89% -10.85% 27.61% 10.53% -
  Horiz. % 138.31% 126.09% 131.90% 125.75% 141.05% 110.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6950 0.8350 0.8950 0.8800 0.8600 0.6550 0.4600 -
P/RPS 3.07 2.62 3.17 3.00 2.92 2.16 1.03 19.95%
  YoY % 17.18% -17.35% 5.67% 2.74% 35.19% 109.71% -
  Horiz. % 298.06% 254.37% 307.77% 291.26% 283.50% 209.71% 100.00%
P/EPS 3.00 37.30 6.72 14.69 2.90 3.88 2.55 2.74%
  YoY % -91.96% 455.06% -54.25% 406.55% -25.26% 52.16% -
  Horiz. % 117.65% 1,462.75% 263.53% 576.08% 113.73% 152.16% 100.00%
EY 33.34 2.68 14.87 6.81 34.44 25.77 39.22 -2.67%
  YoY % 1,144.03% -81.98% 118.36% -80.23% 33.64% -34.29% -
  Horiz. % 85.01% 6.83% 37.91% 17.36% 87.81% 65.71% 100.00%
DY 5.76 3.59 6.70 3.41 0.00 4.58 13.04 -12.73%
  YoY % 60.45% -46.42% 96.48% 0.00% 0.00% -64.88% -
  Horiz. % 44.17% 27.53% 51.38% 26.15% 0.00% 35.12% 100.00%
P/NAPS 0.45 0.59 0.61 0.62 0.53 0.51 0.40 1.98%
  YoY % -23.73% -3.28% -1.61% 16.98% 3.92% 27.50% -
  Horiz. % 112.50% 147.50% 152.50% 155.00% 132.50% 127.50% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 24/05/16 26/05/15 22/05/14 27/05/13 24/05/12 -
Price 0.6500 0.8100 0.8800 0.9850 0.9550 0.7400 0.4600 -
P/RPS 2.87 2.54 3.12 3.36 3.25 2.44 1.03 18.62%
  YoY % 12.99% -18.59% -7.14% 3.38% 33.20% 136.89% -
  Horiz. % 278.64% 246.60% 302.91% 326.21% 315.53% 236.89% 100.00%
P/EPS 2.80 36.18 6.61 16.44 3.22 4.38 2.55 1.57%
  YoY % -92.26% 447.35% -59.79% 410.56% -26.48% 71.76% -
  Horiz. % 109.80% 1,418.82% 259.22% 644.71% 126.27% 171.76% 100.00%
EY 35.65 2.76 15.13 6.08 31.02 22.81 39.22 -1.58%
  YoY % 1,191.67% -81.76% 148.85% -80.40% 35.99% -41.84% -
  Horiz. % 90.90% 7.04% 38.58% 15.50% 79.09% 58.16% 100.00%
DY 6.15 3.70 6.82 3.05 0.00 4.05 13.04 -11.77%
  YoY % 66.22% -45.75% 123.61% 0.00% 0.00% -68.94% -
  Horiz. % 47.16% 28.37% 52.30% 23.39% 0.00% 31.06% 100.00%
P/NAPS 0.42 0.57 0.60 0.70 0.59 0.58 0.40 0.82%
  YoY % -26.32% -5.00% -14.29% 18.64% 1.72% 45.00% -
  Horiz. % 105.00% 142.50% 150.00% 175.00% 147.50% 145.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS