[IVORY] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 43.8%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 96,408 132,543 184,390 187,250 109,308 164,646 162,804 -29.45%
PBT 15,092 31,069 31,606 36,208 25,424 48,769 46,606 -52.81%
Tax -1,132 -6,620 -6,590 -6,798 -4,972 -12,812 -13,206 -80.53%
NP 13,960 24,449 25,016 29,410 20,452 35,957 33,400 -44.06%
-
NP to SH 14,040 24,464 25,016 29,410 20,452 35,957 33,400 -43.85%
-
Tax Rate 7.50% 21.31% 20.85% 18.77% 19.56% 26.27% 28.34% -
Total Cost 82,448 108,094 159,374 157,840 88,856 128,689 129,404 -25.93%
-
Net Worth 219,142 215,821 210,119 206,353 197,082 165,190 148,781 29.42%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 219,142 215,821 210,119 206,353 197,082 165,190 148,781 29.42%
NOSH 185,714 186,053 185,946 185,903 185,927 160,379 151,818 14.36%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.48% 18.45% 13.57% 15.71% 18.71% 21.84% 20.52% -
ROE 6.41% 11.34% 11.91% 14.25% 10.38% 21.77% 22.45% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 51.91 71.24 99.16 100.72 58.79 102.66 107.24 -38.32%
EPS 7.56 13.15 13.45 15.82 11.00 22.42 22.00 -50.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.13 1.11 1.06 1.03 0.98 13.16%
Adjusted Per Share Value based on latest NOSH - 185,891
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.67 27.05 37.62 38.21 22.30 33.60 33.22 -29.46%
EPS 2.86 4.99 5.10 6.00 4.17 7.34 6.82 -43.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4472 0.4404 0.4287 0.4211 0.4021 0.3371 0.3036 29.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.59 0.99 0.83 0.93 1.02 1.03 1.13 -
P/RPS 1.14 1.39 0.84 0.92 1.73 1.00 1.05 5.63%
P/EPS 7.80 7.53 6.17 5.88 9.27 4.59 5.14 32.02%
EY 12.81 13.28 16.21 17.01 10.78 21.77 19.47 -24.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.85 0.73 0.84 0.96 1.00 1.15 -42.57%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 25/08/11 27/05/11 28/02/11 26/11/10 -
Price 0.51 1.09 1.01 0.94 0.95 1.00 1.15 -
P/RPS 0.98 1.53 1.02 0.93 1.62 0.97 1.07 -5.68%
P/EPS 6.75 8.29 7.51 5.94 8.64 4.46 5.23 18.52%
EY 14.82 12.06 13.32 16.83 11.58 22.42 19.13 -15.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.94 0.89 0.85 0.90 0.97 1.17 -48.66%

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