[IVORY] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 110.96%
YoY- -85.67%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 145,315 149,845 107,750 150,516 71,297 93,625 80,126 9.98%
PBT 12,033 10,725 11,378 7,117 32,410 18,104 23,559 -10.18%
Tax -3,169 -3,436 -1,065 -2,911 -1,563 -3,399 -6,591 -11.04%
NP 8,864 7,289 10,313 4,206 30,847 14,705 16,968 -9.85%
-
NP to SH 8,865 7,437 10,809 4,426 30,894 14,705 16,968 -9.85%
-
Tax Rate 26.34% 32.04% 9.36% 40.90% 4.82% 18.77% 27.98% -
Total Cost 136,451 142,556 97,437 146,310 40,450 78,920 63,158 13.10%
-
Net Worth 445,972 409,331 392,061 371,068 228,322 206,353 129,763 21.80%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 445,972 409,331 392,061 371,068 228,322 206,353 129,763 21.80%
NOSH 490,079 444,925 445,524 447,070 281,879 185,903 141,047 22.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.10% 4.86% 9.57% 2.79% 43.27% 15.71% 21.18% -
ROE 1.99% 1.82% 2.76% 1.19% 13.53% 7.13% 13.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.65 33.68 24.18 33.67 25.29 50.36 56.81 -9.86%
EPS 1.89 1.67 2.43 0.99 10.96 7.91 12.03 -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 - 447,692
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.66 30.58 21.99 30.72 14.55 19.11 16.35 9.98%
EPS 1.81 1.52 2.21 0.90 6.30 3.00 3.46 -9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9101 0.8354 0.8001 0.7573 0.466 0.4211 0.2648 21.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 - -
Price 0.40 0.365 0.59 0.655 0.52 0.93 0.00 -
P/RPS 1.35 1.08 2.44 1.95 2.06 1.85 0.00 -
P/EPS 22.11 21.84 24.32 66.16 4.74 11.76 0.00 -
EY 4.52 4.58 4.11 1.51 21.08 8.51 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 0.79 0.64 0.84 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/11/16 27/11/15 21/11/14 29/08/13 30/08/12 25/08/11 23/07/10 -
Price 0.465 0.395 0.505 0.575 0.52 0.94 0.00 -
P/RPS 1.57 1.17 2.09 1.71 2.06 1.87 0.00 -
P/EPS 25.71 23.63 20.82 58.08 4.74 11.88 0.00 -
EY 3.89 4.23 4.80 1.72 21.08 8.41 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 0.69 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