[IVORY] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -31.65%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 220,828 185,137 129,086 372,851 245,526 145,315 61,646 133.57%
PBT 27,690 16,666 13,651 12,404 19,065 12,033 7,264 143.42%
Tax -9,735 -5,566 -4,878 -3,248 -5,666 -3,169 -1,557 238.25%
NP 17,955 11,100 8,773 9,156 13,399 8,864 5,707 114.26%
-
NP to SH 17,956 11,101 8,773 9,159 13,401 8,865 5,707 114.26%
-
Tax Rate 35.16% 33.40% 35.73% 26.19% 29.72% 26.34% 21.43% -
Total Cost 202,873 174,037 120,313 363,695 232,127 136,451 55,939 135.49%
-
Net Worth 460,675 455,774 450,873 445,972 450,873 445,972 419,107 6.48%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 460,675 455,774 450,873 445,972 450,873 445,972 419,107 6.48%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 445,859 6.48%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.13% 6.00% 6.80% 2.46% 5.46% 6.10% 9.26% -
ROE 3.90% 2.44% 1.95% 2.05% 2.97% 1.99% 1.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.06 37.78 26.34 76.08 50.10 29.65 13.83 119.30%
EPS 3.66 2.27 1.79 1.92 2.73 1.89 1.28 101.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.91 0.92 0.91 0.94 0.00%
Adjusted Per Share Value based on latest NOSH - 490,079
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.07 37.78 26.34 76.09 50.11 29.66 12.58 133.59%
EPS 3.66 2.27 1.79 1.87 2.73 1.81 1.16 114.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9402 0.9302 0.9201 0.9101 0.9201 0.9101 0.8553 6.49%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.32 0.385 0.415 0.57 0.435 0.40 0.41 -
P/RPS 0.71 1.02 1.58 0.75 0.87 1.35 2.97 -61.38%
P/EPS 8.73 17.00 23.18 30.50 15.91 22.11 32.03 -57.86%
EY 11.45 5.88 4.31 3.28 6.29 4.52 3.12 137.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.45 0.63 0.47 0.44 0.44 -15.75%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 28/08/17 30/05/17 21/02/17 28/11/16 29/08/16 -
Price 0.29 0.35 0.375 0.43 0.475 0.465 0.405 -
P/RPS 0.64 0.93 1.42 0.57 0.95 1.57 2.93 -63.62%
P/EPS 7.92 15.45 20.95 23.01 17.37 25.71 31.64 -60.18%
EY 12.63 6.47 4.77 4.35 5.76 3.89 3.16 151.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.41 0.47 0.52 0.51 0.43 -19.55%

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