[IVORY] YoY TTM 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- -0.6%
YoY- -85.71%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 418,477 252,861 257,817 317,667 110,215 176,842 80,126 30.23%
PBT 17,552 16,790 31,781 10,566 45,375 42,656 23,810 -4.75%
Tax -7,089 -1,165 -8,997 -5,334 -4,784 -9,480 -6,591 1.17%
NP 10,463 15,625 22,784 5,232 40,591 33,176 17,219 -7.65%
-
NP to SH 10,465 16,515 23,554 5,477 40,653 33,176 17,219 -7.64%
-
Tax Rate 40.39% 6.94% 28.31% 50.48% 10.54% 22.22% 27.68% -
Total Cost 408,014 237,236 235,033 312,435 69,624 143,666 62,907 34.82%
-
Net Worth 0 409,157 373,511 368,257 305,945 206,339 129,769 -
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 0 409,157 373,511 368,257 305,945 206,339 129,769 -
NOSH 490,079 444,736 424,444 443,684 377,710 185,891 141,053 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 2.50% 6.18% 8.84% 1.65% 36.83% 18.76% 21.49% -
ROE 0.00% 4.04% 6.31% 1.49% 13.29% 16.08% 13.27% -
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 85.39 56.86 60.74 71.60 29.18 95.13 56.81 6.72%
EPS 2.14 3.71 5.55 1.23 10.76 17.85 12.21 -24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.92 0.88 0.83 0.81 1.11 0.92 -
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 85.40 51.60 52.62 64.83 22.49 36.09 16.35 30.23%
EPS 2.14 3.37 4.81 1.12 8.30 6.77 3.51 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.835 0.7623 0.7515 0.6244 0.4211 0.2648 -
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 0.47 0.64 0.97 0.82 1.78 0.98 0.00 -
P/EPS 18.73 9.83 10.63 47.80 4.83 5.21 0.00 -
EY 5.34 10.17 9.41 2.09 20.70 19.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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 - -
Price 0.465 0.395 0.505 0.60 0.52 0.94 0.00 -
P/RPS 0.54 0.69 0.83 0.84 1.78 0.99 0.00 -
P/EPS 21.78 10.64 9.10 48.61 4.83 5.27 0.00 -
EY 4.59 9.40 10.99 2.06 20.70 18.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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