[IVORY] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 184,390 187,250 109,308 164,646 162,804 160,252 216,916 -10.25%
PBT 31,606 36,208 25,424 48,769 46,606 47,118 46,328 -22.48%
Tax -6,590 -6,798 -4,972 -12,812 -13,206 -13,182 -12,196 -33.63%
NP 25,016 29,410 20,452 35,957 33,400 33,936 34,132 -18.69%
-
NP to SH 25,016 29,410 20,452 35,957 33,400 33,936 34,132 -18.69%
-
Tax Rate 20.85% 18.77% 19.56% 26.27% 28.34% 27.98% 26.33% -
Total Cost 159,374 157,840 88,856 128,689 129,404 126,316 182,784 -8.72%
-
Net Worth 210,119 206,353 197,082 165,190 148,781 129,763 121,295 44.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 210,119 206,353 197,082 165,190 148,781 129,763 121,295 44.19%
NOSH 185,946 185,903 185,927 160,379 151,818 141,047 141,041 20.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.57% 15.71% 18.71% 21.84% 20.52% 21.18% 15.74% -
ROE 11.91% 14.25% 10.38% 21.77% 22.45% 26.15% 28.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 99.16 100.72 58.79 102.66 107.24 113.62 153.80 -25.34%
EPS 13.45 15.82 11.00 22.42 22.00 24.06 24.20 -32.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.06 1.03 0.98 0.92 0.86 19.94%
Adjusted Per Share Value based on latest NOSH - 186,126
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.62 38.21 22.30 33.60 33.22 32.70 44.26 -10.26%
EPS 5.10 6.00 4.17 7.34 6.82 6.92 6.96 -18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4287 0.4211 0.4021 0.3371 0.3036 0.2648 0.2475 44.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - - -
Price 0.83 0.93 1.02 1.03 1.13 0.00 0.00 -
P/RPS 0.84 0.92 1.73 1.00 1.05 0.00 0.00 -
P/EPS 6.17 5.88 9.27 4.59 5.14 0.00 0.00 -
EY 16.21 17.01 10.78 21.77 19.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.96 1.00 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 27/05/11 28/02/11 26/11/10 23/07/10 23/07/10 -
Price 1.01 0.94 0.95 1.00 1.15 0.00 0.00 -
P/RPS 1.02 0.93 1.62 0.97 1.07 0.00 0.00 -
P/EPS 7.51 5.94 8.64 4.46 5.23 0.00 0.00 -
EY 13.32 16.83 11.58 22.42 19.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.90 0.97 1.17 0.00 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