[IVORY] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 38.09%
YoY- -71.89%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 290,630 299,690 215,500 451,618 142,594 187,250 160,252 9.98%
PBT 24,066 21,450 22,756 20,136 64,820 36,208 47,118 -10.18%
Tax -6,338 -6,872 -2,130 -8,646 -3,126 -6,798 -13,182 -11.04%
NP 17,728 14,578 20,626 11,490 61,694 29,410 33,936 -9.85%
-
NP to SH 17,730 14,874 21,618 12,224 61,788 29,410 33,936 -9.85%
-
Tax Rate 26.34% 32.04% 9.36% 42.94% 4.82% 18.77% 27.98% -
Total Cost 272,902 285,112 194,874 440,128 80,900 157,840 126,316 13.10%
-
Net Worth 445,972 409,331 392,061 370,289 228,322 206,353 129,763 21.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 445,972 409,331 392,061 370,289 228,322 206,353 129,763 21.80%
NOSH 490,079 444,925 445,524 446,131 281,879 185,903 141,047 22.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.10% 4.86% 9.57% 2.54% 43.27% 15.71% 21.18% -
ROE 3.98% 3.63% 5.51% 3.30% 27.06% 14.25% 26.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 59.30 67.36 48.37 101.23 50.59 100.72 113.62 -9.86%
EPS 3.78 3.34 4.86 2.74 21.92 15.82 24.06 -25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.92 0.88 0.83 0.81 1.11 0.92 -0.17%
Adjusted Per Share Value based on latest NOSH - 443,684
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 59.31 61.16 43.98 92.17 29.10 38.21 32.70 9.98%
EPS 3.62 3.04 4.41 2.49 12.61 6.00 6.93 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9101 0.8354 0.8001 0.7557 0.466 0.4211 0.2648 21.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 - -
Price 0.40 0.365 0.59 0.59 0.52 0.93 0.00 -
P/RPS 0.67 0.54 1.22 0.58 1.03 0.92 0.00 -
P/EPS 11.06 10.92 12.16 21.53 2.37 5.88 0.00 -
EY 9.04 9.16 8.22 4.64 42.15 17.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.67 0.71 0.64 0.84 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/11/16 27/11/15 21/11/14 28/11/13 30/08/12 25/08/11 23/07/10 -
Price 0.465 0.395 0.505 0.60 0.52 0.94 0.00 -
P/RPS 0.78 0.59 1.04 0.59 1.03 0.93 0.00 -
P/EPS 12.85 11.82 10.41 21.90 2.37 5.94 0.00 -
EY 7.78 8.46 9.61 4.57 42.15 16.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.57 0.72 0.64 0.85 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