[IVORY] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 48.33%
YoY- 351.14%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 210,766 224,077 257,817 282,122 322,624 316,457 317,667 -23.94%
PBT 17,443 17,624 31,781 32,720 27,257 24,520 10,566 39.72%
Tax 1,206 -3,422 -8,997 -8,539 -11,059 -9,830 -5,334 -
NP 18,649 14,202 22,784 24,181 16,198 14,690 5,232 133.52%
-
NP to SH 19,887 14,924 23,554 24,858 16,759 15,231 5,477 136.42%
-
Tax Rate -6.91% 19.42% 28.31% 26.10% 40.57% 40.09% 50.48% -
Total Cost 192,117 209,875 235,033 257,941 306,426 301,767 312,435 -27.71%
-
Net Worth 401,369 391,199 373,511 392,126 384,982 379,651 368,257 5.91%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 401,369 391,199 373,511 392,126 384,982 379,651 368,257 5.91%
NOSH 445,965 444,545 424,444 445,598 447,654 446,648 443,684 0.34%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.85% 6.34% 8.84% 8.57% 5.02% 4.64% 1.65% -
ROE 4.95% 3.81% 6.31% 6.34% 4.35% 4.01% 1.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.26 50.41 60.74 63.31 72.07 70.85 71.60 -24.21%
EPS 4.46 3.36 5.55 5.58 3.74 3.41 1.23 136.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.88 0.88 0.86 0.85 0.83 5.55%
Adjusted Per Share Value based on latest NOSH - 445,598
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.01 45.72 52.61 57.57 65.83 64.57 64.82 -23.94%
EPS 4.06 3.05 4.81 5.07 3.42 3.11 1.12 136.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 0.7982 0.7621 0.8001 0.7856 0.7747 0.7514 5.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.40 0.42 0.59 0.63 0.60 0.59 0.59 -
P/RPS 0.85 0.83 0.97 1.00 0.83 0.83 0.82 2.42%
P/EPS 8.97 12.51 10.63 11.29 16.03 17.30 47.80 -67.25%
EY 11.15 7.99 9.41 8.85 6.24 5.78 2.09 205.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.67 0.72 0.70 0.69 0.71 -27.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 24/02/15 21/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 0.425 0.425 0.505 0.595 0.625 0.63 0.60 -
P/RPS 0.90 0.84 0.83 0.94 0.87 0.89 0.84 4.71%
P/EPS 9.53 12.66 9.10 10.67 16.69 18.47 48.61 -66.28%
EY 10.49 7.90 10.99 9.38 5.99 5.41 2.06 196.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.57 0.68 0.73 0.74 0.72 -24.76%

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