[IVORY] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.42%
YoY- 33.7%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 316,457 317,667 290,831 240,762 211,612 114,004 110,215 101.62%
PBT 24,520 10,566 9,875 34,609 35,168 42,034 45,375 -33.58%
Tax -9,830 -5,334 -4,249 -3,814 -2,901 -3,567 -4,784 61.41%
NP 14,690 5,232 5,626 30,795 32,267 38,467 40,591 -49.12%
-
NP to SH 15,231 5,477 5,510 30,566 31,978 38,315 40,653 -47.93%
-
Tax Rate 40.09% 50.48% 43.03% 11.02% 8.25% 8.49% 10.54% -
Total Cost 301,767 312,435 285,205 209,967 179,345 75,537 69,624 165.12%
-
Net Worth 379,651 368,257 371,584 366,034 350,139 361,430 305,945 15.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 379,651 368,257 371,584 366,034 350,139 361,430 305,945 15.43%
NOSH 446,648 443,684 447,692 446,382 426,999 440,769 377,710 11.79%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.64% 1.65% 1.93% 12.79% 15.25% 33.74% 36.83% -
ROE 4.01% 1.49% 1.48% 8.35% 9.13% 10.60% 13.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 70.85 71.60 64.96 53.94 49.56 25.86 29.18 80.35%
EPS 3.41 1.23 1.23 6.85 7.49 8.69 10.76 -53.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.83 0.82 0.82 0.82 0.81 3.25%
Adjusted Per Share Value based on latest NOSH - 446,382
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.58 64.83 59.35 49.14 43.19 23.27 22.49 101.63%
EPS 3.11 1.12 1.12 6.24 6.53 7.82 8.30 -47.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7748 0.7515 0.7583 0.747 0.7146 0.7376 0.6244 15.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.59 0.59 0.655 0.545 0.49 0.50 0.52 -
P/RPS 0.83 0.82 1.01 1.01 0.99 1.93 1.78 -39.78%
P/EPS 17.30 47.80 53.22 7.96 6.54 5.75 4.83 133.55%
EY 5.78 2.09 1.88 12.56 15.28 17.39 20.70 -57.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.79 0.66 0.60 0.61 0.64 5.12%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 29/05/13 27/02/13 30/11/12 30/08/12 -
Price 0.63 0.60 0.575 0.765 0.50 0.50 0.52 -
P/RPS 0.89 0.84 0.89 1.42 1.01 1.93 1.78 -36.92%
P/EPS 18.47 48.61 46.72 11.17 6.68 5.75 4.83 143.94%
EY 5.41 2.06 2.14 8.95 14.98 17.39 20.70 -59.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.69 0.93 0.61 0.61 0.64 10.13%

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