[IVORY] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 38.09%
YoY- -71.89%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 227,048 237,676 316,457 451,618 301,032 213,008 211,773 4.76%
PBT 37,464 23,804 24,520 20,136 14,234 12,856 35,376 3.90%
Tax 3,220 -9,700 -9,830 -8,646 -5,822 -4,784 -2,900 -
NP 40,684 14,104 14,690 11,490 8,412 8,072 32,476 16.25%
-
NP to SH 41,708 14,504 15,231 12,224 8,852 8,392 32,186 18.91%
-
Tax Rate -8.59% 40.75% 40.09% 42.94% 40.90% 37.21% 8.20% -
Total Cost 186,364 223,572 301,767 440,128 292,620 204,936 179,297 2.61%
-
Net Worth 392,591 384,982 378,302 370,289 371,068 366,034 298,896 19.99%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 392,591 384,982 378,302 370,289 371,068 366,034 298,896 19.99%
NOSH 446,126 447,654 445,061 446,131 447,070 446,382 364,507 14.46%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.92% 5.93% 4.64% 2.54% 2.79% 3.79% 15.34% -
ROE 10.62% 3.77% 4.03% 3.30% 2.39% 2.29% 10.77% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 50.89 53.09 71.10 101.23 67.33 47.72 58.10 -8.47%
EPS 9.36 3.24 3.42 2.74 1.98 1.88 8.83 3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.85 0.83 0.83 0.82 0.82 4.83%
Adjusted Per Share Value based on latest NOSH - 443,684
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.34 48.51 64.58 92.17 61.44 43.47 43.22 4.76%
EPS 8.51 2.96 3.11 2.49 1.81 1.71 6.57 18.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8012 0.7857 0.772 0.7557 0.7573 0.747 0.61 19.99%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.63 0.60 0.59 0.59 0.655 0.545 0.49 -
P/RPS 1.24 1.13 0.83 0.58 0.97 1.14 0.84 29.73%
P/EPS 6.74 18.52 17.24 21.53 33.08 28.99 5.55 13.86%
EY 14.84 5.40 5.80 4.64 3.02 3.45 18.02 -12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.69 0.71 0.79 0.66 0.60 12.96%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.595 0.625 0.63 0.60 0.575 0.765 0.50 -
P/RPS 1.17 1.18 0.89 0.59 0.85 1.60 0.86 22.84%
P/EPS 6.36 19.29 18.41 21.90 29.04 40.69 5.66 8.10%
EY 15.71 5.18 5.43 4.57 3.44 2.46 17.66 -7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.74 0.72 0.69 0.93 0.61 7.53%

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