[IVORY] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -2.21%
YoY- -31.96%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 159,672 142,594 96,408 132,543 184,390 187,250 109,308 28.65%
PBT 46,226 64,820 15,092 31,069 31,606 36,208 25,424 48.80%
Tax -2,520 -3,126 -1,132 -6,620 -6,590 -6,798 -4,972 -36.35%
NP 43,706 61,694 13,960 24,449 25,016 29,410 20,452 65.67%
-
NP to SH 43,484 61,788 14,040 24,464 25,016 29,410 20,452 65.11%
-
Tax Rate 5.45% 4.82% 7.50% 21.31% 20.85% 18.77% 19.56% -
Total Cost 115,965 80,900 82,448 108,094 159,374 157,840 88,856 19.36%
-
Net Worth 276,267 228,322 219,142 215,821 210,119 206,353 197,082 25.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 276,267 228,322 219,142 215,821 210,119 206,353 197,082 25.17%
NOSH 336,911 281,879 185,714 186,053 185,946 185,903 185,927 48.47%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 27.37% 43.27% 14.48% 18.45% 13.57% 15.71% 18.71% -
ROE 15.74% 27.06% 6.41% 11.34% 11.91% 14.25% 10.38% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 47.39 50.59 51.91 71.24 99.16 100.72 58.79 -13.35%
EPS 12.91 21.92 7.56 13.15 13.45 15.82 11.00 11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 1.18 1.16 1.13 1.11 1.06 -15.69%
Adjusted Per Share Value based on latest NOSH - 185,798
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.59 29.10 19.68 27.05 37.63 38.21 22.31 28.65%
EPS 8.87 12.61 2.87 4.99 5.11 6.00 4.17 65.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5638 0.466 0.4472 0.4405 0.4288 0.4211 0.4022 25.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.52 0.59 0.99 0.83 0.93 1.02 -
P/RPS 1.06 1.03 1.14 1.39 0.84 0.92 1.73 -27.79%
P/EPS 3.87 2.37 7.80 7.53 6.17 5.88 9.27 -44.05%
EY 25.81 42.15 12.81 13.28 16.21 17.01 10.78 78.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.50 0.85 0.73 0.84 0.96 -26.02%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 27/05/11 -
Price 0.50 0.52 0.51 1.09 1.01 0.94 0.95 -
P/RPS 1.06 1.03 0.98 1.53 1.02 0.93 1.62 -24.57%
P/EPS 3.87 2.37 6.75 8.29 7.51 5.94 8.64 -41.37%
EY 25.81 42.15 14.82 12.06 13.32 16.83 11.58 70.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.43 0.94 0.89 0.85 0.90 -22.78%

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