[IVORY] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -48.17%
YoY- 76.85%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Revenue 370,274 290,630 299,690 215,500 301,032 451,618 142,594 19.91%
PBT 33,332 24,066 21,450 22,756 14,234 20,136 64,820 -11.88%
Tax -11,132 -6,338 -6,872 -2,130 -5,822 -8,646 -3,126 27.34%
NP 22,200 17,728 14,578 20,626 8,412 11,490 61,694 -17.67%
-
NP to SH 22,202 17,730 14,874 21,618 8,852 12,224 61,788 -17.69%
-
Tax Rate 33.40% 26.34% 32.04% 9.36% 40.90% 42.94% 4.82% -
Total Cost 348,074 272,902 285,112 194,874 292,620 440,128 80,900 32.00%
-
Net Worth 455,774 445,972 409,331 392,061 371,068 370,289 228,322 14.05%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Net Worth 455,774 445,972 409,331 392,061 371,068 370,289 228,322 14.05%
NOSH 490,079 490,079 444,925 445,524 447,070 446,131 281,879 11.09%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
NP Margin 6.00% 6.10% 4.86% 9.57% 2.79% 2.54% 43.27% -
ROE 4.87% 3.98% 3.63% 5.51% 2.39% 3.30% 27.06% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
RPS 75.55 59.30 67.36 48.37 67.33 101.23 50.59 7.93%
EPS 4.54 3.78 3.34 4.86 1.98 2.74 21.92 -25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.92 0.88 0.83 0.83 0.81 2.66%
Adjusted Per Share Value based on latest NOSH - 424,444
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
RPS 75.57 59.31 61.16 43.98 61.44 92.17 29.10 19.91%
EPS 4.53 3.62 3.04 4.41 1.81 2.49 12.61 -17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9302 0.9101 0.8354 0.8001 0.7573 0.7557 0.466 14.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 30/09/13 29/06/12 -
Price 0.385 0.40 0.365 0.59 0.655 0.59 0.52 -
P/RPS 0.51 0.67 0.54 1.22 0.97 0.58 1.03 -12.52%
P/EPS 8.50 11.06 10.92 12.16 33.08 21.53 2.37 27.51%
EY 11.77 9.04 9.16 8.22 3.02 4.64 42.15 -21.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.40 0.67 0.79 0.71 0.64 -8.12%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Date 22/11/17 28/11/16 27/11/15 21/11/14 29/08/13 28/11/13 30/08/12 -
Price 0.35 0.465 0.395 0.505 0.575 0.60 0.52 -
P/RPS 0.46 0.78 0.59 1.04 0.85 0.59 1.03 -14.22%
P/EPS 7.73 12.85 11.82 10.41 29.04 21.90 2.37 25.22%
EY 12.94 7.78 8.46 9.61 3.44 4.57 42.15 -20.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.43 0.57 0.69 0.72 0.64 -9.44%

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