[IVORY] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.75%
YoY- 31.44%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 290,831 240,762 211,612 114,004 110,215 129,318 132,543 68.93%
PBT 9,875 34,609 35,168 42,034 45,375 28,486 31,069 -53.45%
Tax -4,249 -3,814 -2,901 -3,567 -4,784 -5,660 -6,620 -25.61%
NP 5,626 30,795 32,267 38,467 40,591 22,826 24,449 -62.48%
-
NP to SH 5,510 30,566 31,978 38,315 40,653 22,861 24,464 -63.01%
-
Tax Rate 43.03% 11.02% 8.25% 8.49% 10.54% 19.87% 21.31% -
Total Cost 285,205 209,967 179,345 75,537 69,624 106,492 108,094 91.05%
-
Net Worth 371,584 366,034 350,139 361,430 305,945 219,142 215,525 43.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 371,584 366,034 350,139 361,430 305,945 219,142 215,525 43.83%
NOSH 447,692 446,382 426,999 440,769 377,710 185,714 185,798 79.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.93% 12.79% 15.25% 33.74% 36.83% 17.65% 18.45% -
ROE 1.48% 8.35% 9.13% 10.60% 13.29% 10.43% 11.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 64.96 53.94 49.56 25.86 29.18 69.63 71.34 -6.06%
EPS 1.23 6.85 7.49 8.69 10.76 12.31 13.17 -79.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.82 0.82 0.81 1.18 1.16 -20.01%
Adjusted Per Share Value based on latest NOSH - 440,769
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.34 49.13 43.18 23.26 22.49 26.39 27.05 68.91%
EPS 1.12 6.24 6.53 7.82 8.30 4.66 4.99 -63.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7582 0.7469 0.7145 0.7375 0.6243 0.4472 0.4398 43.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.655 0.545 0.49 0.50 0.52 0.59 0.99 -
P/RPS 1.01 1.01 0.99 1.93 1.78 0.85 1.39 -19.19%
P/EPS 53.22 7.96 6.54 5.75 4.83 4.79 7.52 269.05%
EY 1.88 12.56 15.28 17.39 20.70 20.86 13.30 -72.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.60 0.61 0.64 0.50 0.85 -4.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.575 0.765 0.50 0.50 0.52 0.51 1.09 -
P/RPS 0.89 1.42 1.01 1.93 1.78 0.73 1.53 -30.33%
P/EPS 46.72 11.17 6.68 5.75 4.83 4.14 8.28 217.27%
EY 2.14 8.95 14.98 17.39 20.70 24.14 12.08 -68.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.93 0.61 0.61 0.64 0.43 0.94 -18.64%

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