[IVORY] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 28.37%
YoY- -36.63%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 441,378 372,851 361,408 418,477 437,237 423,007 353,233 16.02%
PBT 19,001 12,404 21,573 17,552 15,354 16,244 19,506 -1.73%
Tax -6,782 -3,248 -7,997 -7,089 -7,203 -7,356 -2,822 79.51%
NP 12,219 9,156 13,576 10,463 8,151 8,888 16,684 -18.76%
-
NP to SH 12,222 9,159 13,578 10,465 8,152 9,037 17,449 -21.14%
-
Tax Rate 35.69% 26.19% 37.07% 40.39% 46.91% 45.28% 14.47% -
Total Cost 429,159 363,695 347,832 408,014 429,086 414,119 336,549 17.61%
-
Net Worth 450,873 445,972 450,873 0 419,107 415,669 409,112 6.70%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 450,873 445,972 450,873 0 419,107 415,669 409,112 6.70%
NOSH 490,079 490,079 490,079 490,079 445,859 446,956 444,687 6.70%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.77% 2.46% 3.76% 2.50% 1.86% 2.10% 4.72% -
ROE 2.71% 2.05% 3.01% 0.00% 1.95% 2.17% 4.27% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 90.06 76.08 73.74 85.39 98.07 94.64 79.43 8.74%
EPS 2.49 1.87 2.77 2.14 1.83 2.02 3.92 -26.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.92 0.00 0.94 0.93 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 490,079
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 90.08 76.09 73.76 85.40 89.23 86.33 72.09 16.02%
EPS 2.49 1.87 2.77 2.14 1.66 1.84 3.56 -21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.9101 0.9201 0.00 0.8553 0.8483 0.8349 6.69%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.415 0.57 0.435 0.40 0.41 0.36 0.40 -
P/RPS 0.46 0.75 0.59 0.47 0.42 0.38 0.50 -5.41%
P/EPS 16.64 30.50 15.70 18.73 22.42 17.81 10.19 38.71%
EY 6.01 3.28 6.37 5.34 4.46 5.62 9.81 -27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.47 0.00 0.44 0.39 0.43 3.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 21/02/17 28/11/16 29/08/16 31/05/16 23/02/16 -
Price 0.375 0.43 0.475 0.465 0.405 0.46 0.355 -
P/RPS 0.42 0.57 0.64 0.54 0.41 0.49 0.45 -4.49%
P/EPS 15.04 23.01 17.14 21.78 22.15 22.75 9.05 40.34%
EY 6.65 4.35 5.83 4.59 4.51 4.40 11.05 -28.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.52 0.00 0.43 0.49 0.39 3.39%

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