[IVORY] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.55%
YoY- -28.6%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 211,612 114,004 110,215 129,318 132,543 179,533 176,842 12.65%
PBT 35,168 42,034 45,375 28,486 31,069 36,861 42,656 -12.02%
Tax -2,901 -3,567 -4,784 -5,660 -6,620 -7,710 -9,480 -54.42%
NP 32,267 38,467 40,591 22,826 24,449 29,151 33,176 -1.82%
-
NP to SH 31,978 38,315 40,653 22,861 24,464 29,151 33,176 -2.41%
-
Tax Rate 8.25% 8.49% 10.54% 19.87% 21.31% 20.92% 22.22% -
Total Cost 179,345 75,537 69,624 106,492 108,094 150,382 143,666 15.85%
-
Net Worth 350,139 361,430 305,945 219,142 215,525 210,294 206,339 42.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 350,139 361,430 305,945 219,142 215,525 210,294 206,339 42.03%
NOSH 426,999 440,769 377,710 185,714 185,798 186,100 185,891 73.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.25% 33.74% 36.83% 17.65% 18.45% 16.24% 18.76% -
ROE 9.13% 10.60% 13.29% 10.43% 11.35% 13.86% 16.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 49.56 25.86 29.18 69.63 71.34 96.47 95.13 -35.12%
EPS 7.49 8.69 10.76 12.31 13.17 15.66 17.85 -43.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 1.18 1.16 1.13 1.11 -18.20%
Adjusted Per Share Value based on latest NOSH - 185,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.19 23.27 22.49 26.39 27.05 36.64 36.09 12.65%
EPS 6.53 7.82 8.30 4.67 4.99 5.95 6.77 -2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7146 0.7376 0.6244 0.4472 0.4398 0.4292 0.4211 42.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.49 0.50 0.52 0.59 0.99 0.83 0.93 -
P/RPS 0.99 1.93 1.78 0.85 1.39 0.86 0.98 0.67%
P/EPS 6.54 5.75 4.83 4.79 7.52 5.30 5.21 16.28%
EY 15.28 17.39 20.70 20.86 13.30 18.87 19.19 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.64 0.50 0.85 0.73 0.84 -20.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 -
Price 0.50 0.50 0.52 0.51 1.09 1.01 0.94 -
P/RPS 1.01 1.93 1.78 0.73 1.53 1.05 0.99 1.33%
P/EPS 6.68 5.75 4.83 4.14 8.28 6.45 5.27 17.03%
EY 14.98 17.39 20.70 24.14 12.08 15.51 18.99 -14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.64 0.43 0.94 0.89 0.85 -19.76%

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