[IVORY] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -20.58%
YoY- -40.63%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 290,630 246,584 423,007 409,500 299,690 189,664 210,766 23.81%
PBT 24,066 29,056 17,750 18,314 21,450 32,616 17,443 23.86%
Tax -6,338 -6,228 -7,356 -6,700 -6,872 -6,840 1,206 -
NP 17,728 22,828 10,394 11,614 14,578 25,776 18,649 -3.31%
-
NP to SH 17,730 22,828 10,543 11,813 14,874 26,368 19,887 -7.34%
-
Tax Rate 26.34% 21.43% 41.44% 36.58% 32.04% 20.97% -6.91% -
Total Cost 272,902 223,756 412,613 397,885 285,112 163,888 192,117 26.28%
-
Net Worth 445,972 419,107 413,922 409,301 409,331 0 401,369 7.25%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 445,972 419,107 413,922 409,301 409,331 0 401,369 7.25%
NOSH 490,079 445,859 445,078 444,892 444,925 444,945 445,965 6.47%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.10% 9.26% 2.46% 2.84% 4.86% 13.59% 8.85% -
ROE 3.98% 5.45% 2.55% 2.89% 3.63% 0.00% 4.95% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.30 55.31 95.04 92.04 67.36 42.63 47.26 16.28%
EPS 3.78 5.12 2.37 2.65 3.34 5.92 4.46 -10.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.94 0.93 0.92 0.92 0.00 0.90 0.73%
Adjusted Per Share Value based on latest NOSH - 444,687
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.31 50.32 86.33 83.57 61.16 38.71 43.01 23.81%
EPS 3.62 4.66 2.15 2.41 3.04 5.38 4.06 -7.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9101 0.8553 0.8447 0.8353 0.8354 0.00 0.8191 7.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.40 0.41 0.36 0.40 0.365 0.40 0.40 -
P/RPS 0.67 0.74 0.38 0.43 0.54 0.94 0.85 -14.63%
P/EPS 11.06 8.01 15.20 15.06 10.92 6.75 8.97 14.94%
EY 9.04 12.49 6.58 6.64 9.16 14.82 11.15 -13.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.39 0.43 0.40 0.00 0.44 0.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 31/05/16 23/02/16 27/11/15 27/08/15 29/05/15 -
Price 0.465 0.405 0.46 0.355 0.395 0.335 0.425 -
P/RPS 0.78 0.73 0.48 0.39 0.59 0.79 0.90 -9.07%
P/EPS 12.85 7.91 19.42 13.37 11.82 5.65 9.53 21.98%
EY 7.78 12.64 5.15 7.48 8.46 17.69 10.49 -18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.49 0.39 0.43 0.00 0.47 5.58%

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