Highlights

[IVORY] YoY Quarter Result on 2020-06-30 [#1]

Stock [IVORY]: IVORY PROPERTIES GROUP BERHAD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     37.31%    YoY -     -75.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Revenue 2,403 23,490 26,996 129,086 61,646 47,416 59,419 -40.12%
  YoY % -89.77% -12.99% -79.09% 109.40% 30.01% -20.20% -
  Horiz. % 4.04% 39.53% 45.43% 217.25% 103.75% 79.80% 100.00%
PBT -7,637 -4,020 -1,956 13,651 7,264 8,154 5,951 -
  YoY % -89.98% -105.52% -114.33% 87.93% -10.91% 37.02% -
  Horiz. % -128.33% -67.55% -32.87% 229.39% 122.06% 137.02% 100.00%
Tax -245 -482 -813 -4,878 -1,557 -1,710 -2,425 -30.68%
  YoY % 49.17% 40.71% 83.33% -213.29% 8.95% 29.48% -
  Horiz. % 10.10% 19.88% 33.53% 201.15% 64.21% 70.52% 100.00%
NP -7,882 -4,502 -2,769 8,773 5,707 6,444 3,526 -
  YoY % -75.08% -62.59% -131.56% 53.72% -11.44% 82.76% -
  Horiz. % -223.54% -127.68% -78.53% 248.81% 161.85% 182.76% 100.00%
NP to SH -7,882 -4,498 -2,769 8,773 5,707 6,592 3,626 -
  YoY % -75.23% -62.44% -131.56% 53.72% -13.43% 81.80% -
  Horiz. % -217.37% -124.05% -76.37% 241.95% 157.39% 181.80% 100.00%
Tax Rate - % - % - % 35.73 % 21.43 % 20.97 % 40.75 % -
  YoY % 0.00% 0.00% 0.00% 66.73% 2.19% -48.54% -
  Horiz. % 0.00% 0.00% 0.00% 87.68% 52.59% 51.46% 100.00%
Total Cost 10,285 27,992 29,765 120,313 55,939 40,972 55,893 -23.71%
  YoY % -63.26% -5.96% -75.26% 115.08% 36.53% -26.70% -
  Horiz. % 18.40% 50.08% 53.25% 215.26% 100.08% 73.30% 100.00%
Net Worth 387,162 406,766 441,071 450,873 419,107 0 384,982 0.09%
  YoY % -4.82% -7.78% -2.17% 7.58% 0.00% 0.00% -
  Horiz. % 100.57% 105.66% 114.57% 117.12% 108.86% 0.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Div - - 12,251 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Net Worth 387,162 406,766 441,071 450,873 419,107 0 384,982 0.09%
  YoY % -4.82% -7.78% -2.17% 7.58% 0.00% 0.00% -
  Horiz. % 100.57% 105.66% 114.57% 117.12% 108.86% 0.00% 100.00%
NOSH 490,079 490,079 490,079 490,079 445,859 444,945 447,654 1.46%
  YoY % 0.00% 0.00% 0.00% 9.92% 0.21% -0.61% -
  Horiz. % 109.48% 109.48% 109.48% 109.48% 99.60% 99.39% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
NP Margin -328.01 % -19.17 % -10.26 % 6.80 % 9.26 % 13.59 % 5.93 % -
  YoY % -1,611.06% -86.84% -250.88% -26.57% -31.86% 129.17% -
  Horiz. % -5,531.37% -323.27% -173.02% 114.67% 156.16% 229.17% 100.00%
ROE -2.04 % -1.11 % -0.63 % 1.95 % 1.36 % - % 0.94 % -
  YoY % -83.78% -76.19% -132.31% 43.38% 0.00% 0.00% -
  Horiz. % -217.02% -118.09% -67.02% 207.45% 144.68% 0.00% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 0.49 4.79 5.51 26.34 13.83 10.66 13.27 -40.99%
  YoY % -89.77% -13.07% -79.08% 90.46% 29.74% -19.67% -
  Horiz. % 3.69% 36.10% 41.52% 198.49% 104.22% 80.33% 100.00%
EPS -1.61 -0.92 -0.57 1.79 1.28 1.48 0.81 -
  YoY % -75.00% -61.40% -131.84% 39.84% -13.51% 82.72% -
  Horiz. % -198.77% -113.58% -70.37% 220.99% 158.02% 182.72% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.7900 0.8300 0.9000 0.9200 0.9400 0.0000 0.8600 -1.35%
  YoY % -4.82% -7.78% -2.17% -2.13% 0.00% 0.00% -
  Horiz. % 91.86% 96.51% 104.65% 106.98% 109.30% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,079
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 0.49 4.79 5.51 26.34 12.58 9.68 12.12 -40.13%
  YoY % -89.77% -13.07% -79.08% 109.38% 29.96% -20.13% -
  Horiz. % 4.04% 39.52% 45.46% 217.33% 103.80% 79.87% 100.00%
EPS -1.61 -0.92 -0.57 1.79 1.16 1.35 0.74 -
  YoY % -75.00% -61.40% -131.84% 54.31% -14.07% 82.43% -
  Horiz. % -217.57% -124.32% -77.03% 241.89% 156.76% 182.43% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.7900 0.8300 0.9000 0.9200 0.8552 0.0000 0.7856 0.09%
  YoY % -4.82% -7.78% -2.17% 7.58% 0.00% 0.00% -
  Horiz. % 100.56% 105.65% 114.56% 117.11% 108.86% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 -
Price 0.1400 0.2050 0.2750 0.4150 0.4100 0.4000 0.6000 -
P/RPS 28.55 4.28 4.99 1.58 2.97 3.75 4.52 34.27%
  YoY % 567.06% -14.23% 215.82% -46.80% -20.80% -17.04% -
  Horiz. % 631.64% 94.69% 110.40% 34.96% 65.71% 82.96% 100.00%
P/EPS -8.70 -22.34 -48.67 23.18 32.03 27.00 74.07 -
  YoY % 61.06% 54.10% -309.97% -27.63% 18.63% -63.55% -
  Horiz. % -11.75% -30.16% -65.71% 31.29% 43.24% 36.45% 100.00%
EY -11.49 -4.48 -2.05 4.31 3.12 3.70 1.35 -
  YoY % -156.47% -118.54% -147.56% 38.14% -15.68% 174.07% -
  Horiz. % -851.11% -331.85% -151.85% 319.26% 231.11% 274.07% 100.00%
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.18 0.25 0.31 0.45 0.44 0.00 0.70 -19.52%
  YoY % -28.00% -19.35% -31.11% 2.27% 0.00% 0.00% -
  Horiz. % 25.71% 35.71% 44.29% 64.29% 62.86% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 28/08/20 30/08/19 29/08/18 28/08/17 29/08/16 27/08/15 29/05/14 -
Price 0.1400 0.1950 0.2650 0.3750 0.4050 0.3350 0.6250 -
P/RPS 28.55 4.07 4.81 1.42 2.93 3.14 4.71 33.39%
  YoY % 601.47% -15.38% 238.73% -51.54% -6.69% -33.33% -
  Horiz. % 606.16% 86.41% 102.12% 30.15% 62.21% 66.67% 100.00%
P/EPS -8.70 -21.25 -46.90 20.95 31.64 22.61 77.16 -
  YoY % 59.06% 54.69% -323.87% -33.79% 39.94% -70.70% -
  Horiz. % -11.28% -27.54% -60.78% 27.15% 41.01% 29.30% 100.00%
EY -11.49 -4.71 -2.13 4.77 3.16 4.42 1.30 -
  YoY % -143.95% -121.13% -144.65% 50.95% -28.51% 240.00% -
  Horiz. % -883.85% -362.31% -163.85% 366.92% 243.08% 340.00% 100.00%
DY 0.00 0.00 9.43 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.18 0.23 0.29 0.41 0.43 0.00 0.73 -20.06%
  YoY % -21.74% -20.69% -29.27% -4.65% 0.00% 0.00% -
  Horiz. % 24.66% 31.51% 39.73% 56.16% 58.90% 0.00% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS