[IVORY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
23-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 164,646 122,103 80,126 54,229 0 0 0 -
PBT 48,769 34,955 23,559 11,582 0 0 0 -
Tax -12,812 -9,905 -6,591 -3,049 0 0 0 -
NP 35,957 25,050 16,968 8,533 0 0 0 -
-
NP to SH 35,957 25,050 16,968 8,533 0 0 0 -
-
Tax Rate 26.27% 28.34% 27.98% 26.33% - - - -
Total Cost 128,689 97,053 63,158 45,696 0 0 0 -
-
Net Worth 165,190 148,781 129,763 121,295 0 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 165,190 148,781 129,763 121,295 0 0 0 -
NOSH 160,379 151,818 141,047 141,041 0 0 0 -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.84% 20.52% 21.18% 15.74% 0.00% 0.00% 0.00% -
ROE 21.77% 16.84% 13.08% 7.03% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.66 80.43 56.81 38.45 0.00 0.00 0.00 -
EPS 22.42 16.50 12.03 6.05 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.98 0.92 0.86 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,041
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 33.60 24.91 16.35 11.07 0.00 0.00 0.00 -
EPS 7.34 5.11 3.46 1.74 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3371 0.3036 0.2648 0.2475 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 - - - - - -
Price 1.03 1.13 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.00 1.40 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.59 6.85 0.00 0.00 0.00 0.00 0.00 -
EY 21.77 14.60 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 23/07/10 23/07/10 - - - -
Price 1.00 1.15 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.97 1.43 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.46 6.97 0.00 0.00 0.00 0.00 0.00 -
EY 22.42 14.35 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.17 0.00 0.00 0.00 0.00 0.00 -

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