[IVORY] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 7.83%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 112,958 107,984 237,810 294,437 370,274 516,344 372,851 -54.85%
PBT -10,250 -7,824 17,225 36,920 33,332 54,604 12,404 -
Tax -4,556 -3,252 -6,722 -12,980 -11,132 -19,512 -3,248 25.28%
NP -14,806 -11,076 10,503 23,940 22,200 35,092 9,156 -
-
NP to SH -14,788 -11,076 10,505 23,941 22,202 35,092 9,159 -
-
Tax Rate - - 39.02% 35.16% 33.40% 35.73% 26.19% -
Total Cost 127,764 119,060 227,307 270,497 348,074 481,252 363,695 -50.18%
-
Net Worth 441,071 441,071 455,774 460,675 455,774 450,873 445,972 -0.73%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 24,503 49,007 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 441,071 441,071 455,774 460,675 455,774 450,873 445,972 -0.73%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -13.11% -10.26% 4.42% 8.13% 6.00% 6.80% 2.46% -
ROE -3.35% -2.51% 2.30% 5.20% 4.87% 7.78% 2.05% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.05 22.03 48.52 60.08 75.55 105.36 76.08 -54.85%
EPS -3.02 -2.28 2.14 4.88 4.54 7.16 1.92 -
DPS 5.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.93 0.94 0.93 0.92 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.05 22.03 48.52 60.08 75.55 105.36 76.08 -54.85%
EPS -3.02 -2.28 2.14 4.89 4.54 7.16 1.92 -
DPS 5.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.93 0.94 0.93 0.92 0.91 -0.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.28 0.275 0.27 0.32 0.385 0.415 0.57 -
P/RPS 1.21 1.25 0.56 0.53 0.51 0.39 0.75 37.51%
P/EPS -9.28 -12.17 12.60 6.55 8.50 5.80 30.50 -
EY -10.78 -8.22 7.94 15.27 11.77 17.25 3.28 -
DY 17.86 36.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.29 0.34 0.41 0.45 0.63 -37.64%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 31/05/18 27/02/18 22/11/17 28/08/17 30/05/17 -
Price 0.235 0.265 0.30 0.29 0.35 0.375 0.43 -
P/RPS 1.02 1.20 0.62 0.48 0.46 0.36 0.57 47.34%
P/EPS -7.79 -11.73 14.00 5.94 7.73 5.24 23.01 -
EY -12.84 -8.53 7.15 16.85 12.94 19.09 4.35 -
DY 21.28 37.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.32 0.31 0.38 0.41 0.47 -32.58%

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