[IVORY] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -6.79%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 135,720 237,810 349,240 413,760 441,378 372,851 361,408 -48.04%
PBT 1,618 17,225 21,239 17,247 19,001 12,404 21,573 -82.29%
Tax -2,657 -6,722 -7,530 -5,858 -6,782 -3,248 -7,997 -52.12%
NP -1,039 10,503 13,709 11,389 12,219 9,156 13,576 -
-
NP to SH -1,037 10,505 13,711 11,392 12,222 9,159 13,578 -
-
Tax Rate 164.22% 39.02% 35.45% 33.97% 35.69% 26.19% 37.07% -
Total Cost 136,759 227,307 335,531 402,371 429,159 363,695 347,832 -46.42%
-
Net Worth 441,071 455,774 460,675 455,774 450,873 445,972 450,873 -1.45%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 12,251 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 441,071 455,774 460,675 455,774 450,873 445,972 450,873 -1.45%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -0.77% 4.42% 3.93% 2.75% 2.77% 2.46% 3.76% -
ROE -0.24% 2.30% 2.98% 2.50% 2.71% 2.05% 3.01% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.69 48.52 71.26 84.43 90.06 76.08 73.74 -48.04%
EPS -0.21 2.14 2.80 2.32 2.49 1.87 2.77 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.93 0.94 0.93 0.92 0.91 0.92 -1.45%
Adjusted Per Share Value based on latest NOSH - 490,079
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.70 48.53 71.27 84.44 90.08 76.09 73.76 -48.04%
EPS -0.21 2.14 2.80 2.32 2.49 1.87 2.77 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9001 0.9302 0.9402 0.9302 0.9201 0.9101 0.9201 -1.45%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.275 0.27 0.32 0.385 0.415 0.57 0.435 -
P/RPS 0.99 0.56 0.45 0.46 0.46 0.75 0.59 41.34%
P/EPS -129.96 12.60 11.44 16.56 16.64 30.50 15.70 -
EY -0.77 7.94 8.74 6.04 6.01 3.28 6.37 -
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.34 0.41 0.45 0.63 0.47 -24.28%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 27/02/18 22/11/17 28/08/17 30/05/17 21/02/17 -
Price 0.265 0.30 0.29 0.35 0.375 0.43 0.475 -
P/RPS 0.96 0.62 0.41 0.41 0.42 0.57 0.64 31.13%
P/EPS -125.24 14.00 10.37 15.06 15.04 23.01 17.14 -
EY -0.80 7.15 9.65 6.64 6.65 4.35 5.83 -
DY 9.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.31 0.38 0.41 0.47 0.52 -32.31%

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