[IVORY] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 2.88%
YoY- -29.88%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 437,237 423,007 353,233 252,861 201,420 210,766 224,077 56.21%
PBT 15,354 16,244 19,506 16,790 16,231 17,443 17,624 -8.79%
Tax -7,203 -7,356 -2,822 -1,165 -1,309 1,206 -3,422 64.31%
NP 8,151 8,888 16,684 15,625 14,922 18,649 14,202 -30.96%
-
NP to SH 8,152 9,037 17,449 16,515 16,052 19,887 14,924 -33.20%
-
Tax Rate 46.91% 45.28% 14.47% 6.94% 8.06% -6.91% 19.42% -
Total Cost 429,086 414,119 336,549 237,236 186,498 192,117 209,875 61.15%
-
Net Worth 419,107 415,669 409,112 409,157 0 401,369 391,199 4.70%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 419,107 415,669 409,112 409,157 0 401,369 391,199 4.70%
NOSH 445,859 446,956 444,687 444,736 444,945 445,965 444,545 0.19%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.86% 2.10% 4.72% 6.18% 7.41% 8.85% 6.34% -
ROE 1.95% 2.17% 4.27% 4.04% 0.00% 4.95% 3.81% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 98.07 94.64 79.43 56.86 45.27 47.26 50.41 55.90%
EPS 1.83 2.02 3.92 3.71 3.61 4.46 3.36 -33.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.92 0.00 0.90 0.88 4.49%
Adjusted Per Share Value based on latest NOSH - 444,736
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 89.23 86.33 72.09 51.60 41.11 43.01 45.73 56.21%
EPS 1.66 1.84 3.56 3.37 3.28 4.06 3.05 -33.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8553 0.8483 0.8349 0.835 0.00 0.8191 0.7984 4.70%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.41 0.36 0.40 0.365 0.40 0.40 0.42 -
P/RPS 0.42 0.38 0.50 0.64 0.88 0.85 0.83 -36.52%
P/EPS 22.42 17.81 10.19 9.83 11.09 8.97 12.51 47.59%
EY 4.46 5.62 9.81 10.17 9.02 11.15 7.99 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.43 0.40 0.00 0.44 0.48 -5.64%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 23/02/16 27/11/15 27/08/15 29/05/15 24/02/15 -
Price 0.405 0.46 0.355 0.395 0.335 0.425 0.425 -
P/RPS 0.41 0.49 0.45 0.69 0.74 0.90 0.84 -38.03%
P/EPS 22.15 22.75 9.05 10.64 9.29 9.53 12.66 45.24%
EY 4.51 4.40 11.05 9.40 10.77 10.49 7.90 -31.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.39 0.43 0.00 0.47 0.48 -7.07%

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