[IVORY] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -25.98%
YoY- 31.56%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 372,851 423,007 210,766 211,773 132,543 164,646 0 -
PBT 12,404 17,750 17,443 35,376 31,069 48,769 0 -
Tax -3,248 -7,356 1,206 -2,900 -6,620 -12,812 0 -
NP 9,156 10,394 18,649 32,476 24,449 35,957 0 -
-
NP to SH 9,159 10,543 19,887 32,186 24,464 35,957 0 -
-
Tax Rate 26.19% 41.44% -6.91% 8.20% 21.31% 26.27% - -
Total Cost 363,695 412,613 192,117 179,297 108,094 128,689 0 -
-
Net Worth 445,972 413,922 401,369 298,896 215,821 165,190 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 445,972 413,922 401,369 298,896 215,821 165,190 0 -
NOSH 490,079 445,078 445,965 364,507 186,053 160,379 0 -
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.46% 2.46% 8.85% 15.34% 18.45% 21.84% 0.00% -
ROE 2.05% 2.55% 4.95% 10.77% 11.34% 21.77% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.08 95.04 47.26 58.10 71.24 102.66 0.00 -
EPS 1.92 2.37 4.46 8.83 13.15 22.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.93 0.90 0.82 1.16 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 426,999
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.09 86.33 43.01 43.22 27.05 33.60 0.00 -
EPS 1.87 2.15 4.06 6.57 4.99 7.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9101 0.8447 0.8191 0.61 0.4405 0.3371 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 - -
Price 0.57 0.36 0.40 0.49 0.99 1.03 0.00 -
P/RPS 0.75 0.38 0.85 0.84 1.39 1.00 0.00 -
P/EPS 30.50 15.20 8.97 5.55 7.53 4.59 0.00 -
EY 3.28 6.58 11.15 18.02 13.28 21.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.39 0.44 0.60 0.85 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/05/17 31/05/16 29/05/15 27/02/13 29/02/12 28/02/11 - -
Price 0.43 0.46 0.425 0.50 1.09 1.00 0.00 -
P/RPS 0.57 0.48 0.90 0.86 1.53 0.97 0.00 -
P/EPS 23.01 19.42 9.53 5.66 8.29 4.46 0.00 -
EY 4.35 5.15 10.49 17.66 12.06 22.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.47 0.61 0.94 0.97 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