[IVORY] QoQ Cumulative 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- 19.13%
YoY- -40.63%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 145,315 61,646 423,007 307,125 149,845 47,416 210,766 -21.90%
PBT 12,033 7,264 17,750 13,736 10,725 8,154 17,443 -21.87%
Tax -3,169 -1,557 -7,356 -5,025 -3,436 -1,710 1,206 -
NP 8,864 5,707 10,394 8,711 7,289 6,444 18,649 -39.01%
-
NP to SH 8,865 5,707 10,543 8,860 7,437 6,592 19,887 -41.55%
-
Tax Rate 26.34% 21.43% 41.44% 36.58% 32.04% 20.97% -6.91% -
Total Cost 136,451 55,939 412,613 298,414 142,556 40,972 192,117 -20.34%
-
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 1.99% 1.36% 2.55% 2.16% 1.82% 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 29.65 13.83 95.04 69.03 33.68 10.66 47.26 -26.65%
EPS 1.89 1.28 2.37 1.99 1.67 1.48 4.46 -43.49%
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 29.65 12.58 86.31 62.67 30.58 9.68 43.01 -21.90%
EPS 1.89 1.16 2.15 1.81 1.52 1.35 4.06 -39.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.8552 0.8446 0.8352 0.8352 0.00 0.819 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 1.35 2.97 0.38 0.58 1.08 3.75 0.85 36.01%
P/EPS 22.11 32.03 15.20 20.09 21.84 27.00 8.97 82.17%
EY 4.52 3.12 6.58 4.98 4.58 3.70 11.15 -45.13%
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 1.57 2.93 0.48 0.51 1.17 3.14 0.90 44.76%
P/EPS 25.71 31.64 19.42 17.83 23.63 22.61 9.53 93.44%
EY 3.89 3.16 5.15 5.61 4.23 4.42 10.49 -48.29%
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