[IVORY] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -10.29%
YoY- 264.46%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 322,624 240,762 129,318 136,441 54,229 56.12%
PBT 27,257 34,609 28,486 42,884 11,834 23.17%
Tax -11,059 -3,814 -5,660 -10,866 -3,049 37.97%
NP 16,198 30,795 22,826 32,018 8,785 16.51%
-
NP to SH 16,759 30,566 22,861 32,018 8,785 17.51%
-
Tax Rate 40.57% 11.02% 19.87% 25.34% 25.76% -
Total Cost 306,426 209,967 106,492 104,423 45,444 61.09%
-
Net Worth 384,982 366,034 219,142 197,082 121,295 33.44%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 384,982 366,034 219,142 197,082 121,295 33.44%
NOSH 447,654 446,382 185,714 185,927 141,041 33.44%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.02% 12.79% 17.65% 23.47% 16.20% -
ROE 4.35% 8.35% 10.43% 16.25% 7.24% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.07 53.94 69.63 73.38 38.45 16.99%
EPS 3.74 6.85 12.31 17.22 6.23 -11.96%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 1.18 1.06 0.86 0.00%
Adjusted Per Share Value based on latest NOSH - 185,927
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 65.84 49.14 26.39 27.85 11.07 56.11%
EPS 3.42 6.24 4.67 6.53 1.79 17.55%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7857 0.747 0.4472 0.4022 0.2475 33.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 0.60 0.545 0.59 1.02 0.00 -
P/RPS 0.83 1.01 0.85 1.39 0.00 -
P/EPS 16.03 7.96 4.79 5.92 0.00 -
EY 6.24 12.56 20.86 16.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.50 0.96 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/05/14 29/05/13 31/05/12 27/05/11 - -
Price 0.625 0.765 0.51 0.95 0.00 -
P/RPS 0.87 1.42 0.73 1.29 0.00 -
P/EPS 16.69 11.17 4.14 5.52 0.00 -
EY 5.99 8.95 24.14 18.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.93 0.43 0.90 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