[IVORY] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 32.59%
YoY- -36.78%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 423,007 409,500 299,690 189,664 210,766 298,769 215,500 56.70%
PBT 17,750 18,314 21,450 32,616 17,443 23,498 22,756 -15.25%
Tax -7,356 -6,700 -6,872 -6,840 1,206 -4,562 -2,130 128.30%
NP 10,394 11,614 14,578 25,776 18,649 18,936 20,626 -36.64%
-
NP to SH 10,543 11,813 14,874 26,368 19,887 19,898 21,618 -38.01%
-
Tax Rate 41.44% 36.58% 32.04% 20.97% -6.91% 19.41% 9.36% -
Total Cost 412,613 397,885 285,112 163,888 192,117 279,833 194,874 64.81%
-
Net Worth 413,922 409,301 409,331 0 401,369 392,033 392,061 3.68%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 413,922 409,301 409,331 0 401,369 392,033 392,061 3.68%
NOSH 445,078 444,892 444,925 444,945 445,965 445,492 445,524 -0.06%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.46% 2.84% 4.86% 13.59% 8.85% 6.34% 9.57% -
ROE 2.55% 2.89% 3.63% 0.00% 4.95% 5.08% 5.51% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 95.04 92.04 67.36 42.63 47.26 67.06 48.37 56.81%
EPS 2.37 2.65 3.34 5.92 4.46 4.47 4.86 -38.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.92 0.00 0.90 0.88 0.88 3.74%
Adjusted Per Share Value based on latest NOSH - 444,945
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 86.31 83.56 61.15 38.70 43.01 60.96 43.97 56.70%
EPS 2.15 2.41 3.04 5.38 4.06 4.06 4.41 -38.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8446 0.8352 0.8352 0.00 0.819 0.7999 0.80 3.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.36 0.40 0.365 0.40 0.40 0.42 0.59 -
P/RPS 0.38 0.43 0.54 0.94 0.85 0.63 1.22 -54.01%
P/EPS 15.20 15.06 10.92 6.75 8.97 9.40 12.16 16.02%
EY 6.58 6.64 9.16 14.82 11.15 10.63 8.22 -13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.40 0.00 0.44 0.48 0.67 -30.26%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 23/02/16 27/11/15 27/08/15 29/05/15 24/02/15 21/11/14 -
Price 0.46 0.355 0.395 0.335 0.425 0.425 0.505 -
P/RPS 0.48 0.39 0.59 0.79 0.90 0.63 1.04 -40.24%
P/EPS 19.42 13.37 11.82 5.65 9.53 9.51 10.41 51.48%
EY 5.15 7.48 8.46 17.69 10.49 10.51 9.61 -33.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.43 0.00 0.47 0.48 0.57 -9.58%

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