[IVORY] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -22.33%
YoY- 19.2%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 516,344 372,851 327,368 290,630 246,584 423,007 409,500 16.73%
PBT 54,604 12,404 25,420 24,066 29,056 17,750 18,314 107.29%
Tax -19,512 -3,248 -7,554 -6,338 -6,228 -7,356 -6,700 104.06%
NP 35,092 9,156 17,865 17,728 22,828 10,394 11,614 109.14%
-
NP to SH 35,092 9,159 17,868 17,730 22,828 10,543 11,813 106.78%
-
Tax Rate 35.73% 26.19% 29.72% 26.34% 21.43% 41.44% 36.58% -
Total Cost 481,252 363,695 309,502 272,902 223,756 412,613 397,885 13.53%
-
Net Worth 450,873 445,972 450,873 445,972 419,107 413,922 409,301 6.66%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 450,873 445,972 450,873 445,972 419,107 413,922 409,301 6.66%
NOSH 490,079 490,079 490,079 490,079 445,859 445,078 444,892 6.66%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.80% 2.46% 5.46% 6.10% 9.26% 2.46% 2.84% -
ROE 7.78% 2.05% 3.96% 3.98% 5.45% 2.55% 2.89% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 105.36 76.08 66.80 59.30 55.31 95.04 92.04 9.43%
EPS 7.16 1.92 3.64 3.78 5.12 2.37 2.65 94.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.92 0.91 0.94 0.93 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 490,079
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 105.36 76.08 66.80 59.30 50.32 86.31 83.56 16.72%
EPS 7.16 1.92 3.64 3.78 4.66 2.15 2.41 106.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.92 0.91 0.8552 0.8446 0.8352 6.66%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.415 0.57 0.435 0.40 0.41 0.36 0.40 -
P/RPS 0.39 0.75 0.65 0.67 0.74 0.38 0.43 -6.30%
P/EPS 5.80 30.50 11.93 11.06 8.01 15.20 15.06 -47.09%
EY 17.25 3.28 8.38 9.04 12.49 6.58 6.64 89.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.47 0.44 0.44 0.39 0.43 3.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 21/02/17 28/11/16 29/08/16 31/05/16 23/02/16 -
Price 0.375 0.43 0.475 0.465 0.405 0.46 0.355 -
P/RPS 0.36 0.57 0.71 0.78 0.73 0.48 0.39 -5.20%
P/EPS 5.24 23.01 13.03 12.85 7.91 19.42 13.37 -46.47%
EY 19.09 4.35 7.68 7.78 12.64 5.15 7.48 86.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.52 0.51 0.43 0.49 0.39 3.39%

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