[IVORY] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 28.01%
YoY- -94.64%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Revenue 35,691 100,211 157,280 56,908 90,648 48,457 44,668 -3.52%
PBT 11,024 7,032 3,011 295 14,452 2,260 5,601 11.42%
Tax -4,169 -2,497 -1,589 68 -5,507 -327 -1,544 17.20%
NP 6,855 4,535 1,422 363 8,945 1,933 4,057 8.74%
-
NP to SH 6,855 4,536 1,423 489 9,119 1,719 4,057 8.74%
-
Tax Rate 37.82% 35.51% 52.77% -23.05% 38.11% 14.47% 27.57% -
Total Cost 28,836 95,676 155,858 56,545 81,703 46,524 40,611 -5.32%
-
Net Worth 460,675 450,873 409,112 391,199 379,651 361,430 210,294 13.35%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Net Worth 460,675 450,873 409,112 391,199 379,651 361,430 210,294 13.35%
NOSH 490,079 490,079 444,687 444,545 446,648 440,769 186,100 16.73%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
NP Margin 19.21% 4.53% 0.90% 0.64% 9.87% 3.99% 9.08% -
ROE 1.49% 1.01% 0.35% 0.13% 2.40% 0.48% 1.93% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
RPS 7.28 20.45 35.37 12.80 20.30 10.99 24.00 -17.35%
EPS 1.40 0.93 0.32 0.11 2.05 0.39 2.18 -6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.92 0.88 0.85 0.82 1.13 -2.89%
Adjusted Per Share Value based on latest NOSH - 444,545
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
RPS 7.28 20.45 32.10 11.61 18.50 9.89 9.12 -3.53%
EPS 1.40 0.93 0.29 0.10 1.86 0.35 0.83 8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9402 0.9201 0.8349 0.7984 0.7748 0.7376 0.4292 13.35%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 30/09/11 -
Price 0.32 0.435 0.40 0.42 0.59 0.50 0.83 -
P/RPS 4.39 2.13 1.13 3.28 2.91 4.55 3.46 3.87%
P/EPS 22.88 47.00 125.00 381.82 28.90 128.21 38.07 -7.81%
EY 4.37 2.13 0.80 0.26 3.46 0.78 2.63 8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.43 0.48 0.69 0.61 0.73 -11.49%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Date 27/02/18 21/02/17 23/02/16 24/02/15 27/02/14 30/11/12 30/11/11 -
Price 0.29 0.475 0.355 0.425 0.63 0.50 1.01 -
P/RPS 3.98 2.32 1.00 3.32 3.10 4.55 4.21 -0.89%
P/EPS 20.73 51.32 110.94 386.36 30.86 128.21 46.33 -12.06%
EY 4.82 1.95 0.90 0.26 3.24 0.78 2.16 13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.52 0.39 0.48 0.74 0.61 0.89 -15.51%

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