[IVORY] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -25.98%
YoY- 31.56%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 451,618 301,032 213,008 211,773 159,672 142,594 96,408 179.70%
PBT 20,136 14,234 12,856 35,376 46,226 64,820 15,092 21.17%
Tax -8,646 -5,822 -4,784 -2,900 -2,520 -3,126 -1,132 287.35%
NP 11,490 8,412 8,072 32,476 43,706 61,694 13,960 -12.16%
-
NP to SH 12,224 8,852 8,392 32,186 43,484 61,788 14,040 -8.81%
-
Tax Rate 42.94% 40.90% 37.21% 8.20% 5.45% 4.82% 7.50% -
Total Cost 440,128 292,620 204,936 179,297 115,965 80,900 82,448 205.13%
-
Net Worth 370,289 371,068 366,034 298,896 276,267 228,322 219,142 41.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 370,289 371,068 366,034 298,896 276,267 228,322 219,142 41.82%
NOSH 446,131 447,070 446,382 364,507 336,911 281,879 185,714 79.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.54% 2.79% 3.79% 15.34% 27.37% 43.27% 14.48% -
ROE 3.30% 2.39% 2.29% 10.77% 15.74% 27.06% 6.41% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 101.23 67.33 47.72 58.10 47.39 50.59 51.91 56.02%
EPS 2.74 1.98 1.88 8.83 12.91 21.92 7.56 -49.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.82 0.82 0.82 0.81 1.18 -20.89%
Adjusted Per Share Value based on latest NOSH - 426,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 92.15 61.43 43.46 43.21 32.58 29.10 19.67 179.71%
EPS 2.49 1.81 1.71 6.57 8.87 12.61 2.86 -8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7556 0.7572 0.7469 0.6099 0.5637 0.4659 0.4472 41.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.655 0.545 0.49 0.50 0.52 0.59 -
P/RPS 0.58 0.97 1.14 0.84 1.06 1.03 1.14 -36.24%
P/EPS 21.53 33.08 28.99 5.55 3.87 2.37 7.80 96.65%
EY 4.64 3.02 3.45 18.02 25.81 42.15 12.81 -49.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.66 0.60 0.61 0.64 0.50 26.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 27/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.60 0.575 0.765 0.50 0.50 0.52 0.51 -
P/RPS 0.59 0.85 1.60 0.86 1.06 1.03 0.98 -28.67%
P/EPS 21.90 29.04 40.69 5.66 3.87 2.37 6.75 119.00%
EY 4.57 3.44 2.46 17.66 25.81 42.15 14.82 -54.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.93 0.61 0.61 0.64 0.43 40.96%

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