[IVORY] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 178.09%
YoY- -52.37%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 257,817 282,122 322,624 316,457 317,667 290,831 240,762 4.66%
PBT 31,781 32,720 27,257 24,520 10,566 9,875 34,609 -5.51%
Tax -8,997 -8,539 -11,059 -9,830 -5,334 -4,249 -3,814 77.11%
NP 22,784 24,181 16,198 14,690 5,232 5,626 30,795 -18.18%
-
NP to SH 23,554 24,858 16,759 15,231 5,477 5,510 30,566 -15.93%
-
Tax Rate 28.31% 26.10% 40.57% 40.09% 50.48% 43.03% 11.02% -
Total Cost 235,033 257,941 306,426 301,767 312,435 285,205 209,967 7.80%
-
Net Worth 373,511 392,126 384,982 379,651 368,257 371,584 366,034 1.35%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 373,511 392,126 384,982 379,651 368,257 371,584 366,034 1.35%
NOSH 424,444 445,598 447,654 446,648 443,684 447,692 446,382 -3.30%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.84% 8.57% 5.02% 4.64% 1.65% 1.93% 12.79% -
ROE 6.31% 6.34% 4.35% 4.01% 1.49% 1.48% 8.35% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.74 63.31 72.07 70.85 71.60 64.96 53.94 8.22%
EPS 5.55 5.58 3.74 3.41 1.23 1.23 6.85 -13.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.86 0.85 0.83 0.83 0.82 4.81%
Adjusted Per Share Value based on latest NOSH - 446,648
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 52.62 57.58 65.84 64.58 64.83 59.35 49.14 4.66%
EPS 4.81 5.07 3.42 3.11 1.12 1.12 6.24 -15.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7623 0.8003 0.7857 0.7748 0.7515 0.7583 0.747 1.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.59 0.63 0.60 0.59 0.59 0.655 0.545 -
P/RPS 0.97 1.00 0.83 0.83 0.82 1.01 1.01 -2.65%
P/EPS 10.63 11.29 16.03 17.30 47.80 53.22 7.96 21.24%
EY 9.41 8.85 6.24 5.78 2.09 1.88 12.56 -17.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.70 0.69 0.71 0.79 0.66 1.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 -
Price 0.505 0.595 0.625 0.63 0.60 0.575 0.765 -
P/RPS 0.83 0.94 0.87 0.89 0.84 0.89 1.42 -30.06%
P/EPS 9.10 10.67 16.69 18.47 48.61 46.72 11.17 -12.76%
EY 10.99 9.38 5.99 5.41 2.06 2.14 8.95 14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.73 0.74 0.72 0.69 0.93 -27.82%

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