[IVORY] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -10.29%
YoY- 264.46%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 132,543 179,533 176,842 136,441 163,343 122,103 80,126 39.74%
PBT 31,069 36,861 42,656 42,884 48,362 35,206 23,810 19.35%
Tax -6,620 -7,710 -9,480 -10,866 -12,672 -9,905 -6,591 0.29%
NP 24,449 29,151 33,176 32,018 35,690 25,301 17,219 26.24%
-
NP to SH 24,464 29,151 33,176 32,018 35,690 25,301 17,219 26.29%
-
Tax Rate 21.31% 20.92% 22.22% 25.34% 26.20% 28.13% 27.68% -
Total Cost 108,094 150,382 143,666 104,423 127,653 96,802 62,907 43.32%
-
Net Worth 215,525 210,294 206,339 197,082 191,710 169,600 129,769 40.11%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 215,525 210,294 206,339 197,082 191,710 169,600 129,769 40.11%
NOSH 185,798 186,100 185,891 185,927 186,126 173,062 141,053 20.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.45% 16.24% 18.76% 23.47% 21.85% 20.72% 21.49% -
ROE 11.35% 13.86% 16.08% 16.25% 18.62% 14.92% 13.27% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.34 96.47 95.13 73.38 87.76 70.55 56.81 16.34%
EPS 13.17 15.66 17.85 17.22 19.18 14.62 12.21 5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.11 1.06 1.03 0.98 0.92 16.66%
Adjusted Per Share Value based on latest NOSH - 185,927
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.05 36.64 36.09 27.85 33.34 24.92 16.35 39.75%
EPS 4.99 5.95 6.77 6.53 7.28 5.16 3.51 26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4398 0.4292 0.4211 0.4022 0.3912 0.3461 0.2648 40.11%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - -
Price 0.99 0.83 0.93 1.02 1.03 1.13 0.00 -
P/RPS 1.39 0.86 0.98 1.39 1.17 1.60 0.00 -
P/EPS 7.52 5.30 5.21 5.92 5.37 7.73 0.00 -
EY 13.30 18.87 19.19 16.88 18.62 12.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.84 0.96 1.00 1.15 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 27/05/11 28/02/11 - - -
Price 1.09 1.01 0.94 0.95 1.00 0.00 0.00 -
P/RPS 1.53 1.05 0.99 1.29 1.14 0.00 0.00 -
P/EPS 8.28 6.45 5.27 5.52 5.22 0.00 0.00 -
EY 12.08 15.51 18.99 18.13 19.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.85 0.90 0.97 0.00 0.00 -

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