[IVORY] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 283.14%
YoY- 53.72%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 237,810 294,437 370,274 516,344 372,851 327,368 290,630 -12.52%
PBT 17,225 36,920 33,332 54,604 12,404 25,420 24,066 -20.00%
Tax -6,722 -12,980 -11,132 -19,512 -3,248 -7,554 -6,338 4.00%
NP 10,503 23,940 22,200 35,092 9,156 17,865 17,728 -29.48%
-
NP to SH 10,505 23,941 22,202 35,092 9,159 17,868 17,730 -29.47%
-
Tax Rate 39.02% 35.16% 33.40% 35.73% 26.19% 29.72% 26.34% -
Total Cost 227,307 270,497 348,074 481,252 363,695 309,502 272,902 -11.48%
-
Net Worth 455,774 460,675 455,774 450,873 445,972 450,873 445,972 1.46%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 455,774 460,675 455,774 450,873 445,972 450,873 445,972 1.46%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.42% 8.13% 6.00% 6.80% 2.46% 5.46% 6.10% -
ROE 2.30% 5.20% 4.87% 7.78% 2.05% 3.96% 3.98% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 48.52 60.08 75.55 105.36 76.08 66.80 59.30 -12.53%
EPS 2.14 4.88 4.54 7.16 1.92 3.64 3.78 -31.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.93 0.92 0.91 0.92 0.91 1.46%
Adjusted Per Share Value based on latest NOSH - 490,079
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 48.53 60.09 75.57 105.38 76.09 66.81 59.31 -12.52%
EPS 2.14 4.89 4.53 7.16 1.87 3.65 3.62 -29.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9302 0.9402 0.9302 0.9201 0.9101 0.9201 0.9101 1.46%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.27 0.32 0.385 0.415 0.57 0.435 0.40 -
P/RPS 0.56 0.53 0.51 0.39 0.75 0.65 0.67 -11.27%
P/EPS 12.60 6.55 8.50 5.80 30.50 11.93 11.06 9.08%
EY 7.94 15.27 11.77 17.25 3.28 8.38 9.04 -8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.41 0.45 0.63 0.47 0.44 -24.28%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 22/11/17 28/08/17 30/05/17 21/02/17 28/11/16 -
Price 0.30 0.29 0.35 0.375 0.43 0.475 0.465 -
P/RPS 0.62 0.48 0.46 0.36 0.57 0.71 0.78 -14.20%
P/EPS 14.00 5.94 7.73 5.24 23.01 13.03 12.85 5.88%
EY 7.15 16.85 12.94 19.09 4.35 7.68 7.78 -5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.38 0.41 0.47 0.52 0.51 -26.72%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment