[IVORY] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -7.95%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 299,690 189,664 210,766 298,769 215,500 227,048 237,676 16.69%
PBT 21,450 32,616 17,443 23,498 22,756 37,464 23,804 -6.70%
Tax -6,872 -6,840 1,206 -4,562 -2,130 3,220 -9,700 -20.51%
NP 14,578 25,776 18,649 18,936 20,626 40,684 14,104 2.22%
-
NP to SH 14,874 26,368 19,887 19,898 21,618 41,708 14,504 1.69%
-
Tax Rate 32.04% 20.97% -6.91% 19.41% 9.36% -8.59% 40.75% -
Total Cost 285,112 163,888 192,117 279,833 194,874 186,364 223,572 17.58%
-
Net Worth 409,331 0 401,369 392,033 392,061 392,591 384,982 4.16%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 409,331 0 401,369 392,033 392,061 392,591 384,982 4.16%
NOSH 444,925 444,945 445,965 445,492 445,524 446,126 447,654 -0.40%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.86% 13.59% 8.85% 6.34% 9.57% 17.92% 5.93% -
ROE 3.63% 0.00% 4.95% 5.08% 5.51% 10.62% 3.77% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 67.36 42.63 47.26 67.06 48.37 50.89 53.09 17.18%
EPS 3.34 5.92 4.46 4.47 4.86 9.36 3.24 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.00 0.90 0.88 0.88 0.88 0.86 4.59%
Adjusted Per Share Value based on latest NOSH - 444,545
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 61.15 38.70 43.01 60.96 43.97 46.33 48.50 16.69%
EPS 3.04 5.38 4.06 4.06 4.41 8.51 2.96 1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8352 0.00 0.819 0.7999 0.80 0.8011 0.7856 4.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.365 0.40 0.40 0.42 0.59 0.63 0.60 -
P/RPS 0.54 0.94 0.85 0.63 1.22 1.24 1.13 -38.84%
P/EPS 10.92 6.75 8.97 9.40 12.16 6.74 18.52 -29.66%
EY 9.16 14.82 11.15 10.63 8.22 14.84 5.40 42.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.44 0.48 0.67 0.72 0.70 -31.11%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 29/05/15 24/02/15 21/11/14 28/08/14 29/05/14 -
Price 0.395 0.335 0.425 0.425 0.505 0.595 0.625 -
P/RPS 0.59 0.79 0.90 0.63 1.04 1.17 1.18 -36.97%
P/EPS 11.82 5.65 9.53 9.51 10.41 6.36 19.29 -27.83%
EY 8.46 17.69 10.49 10.51 9.61 15.71 5.18 38.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 0.47 0.48 0.57 0.68 0.73 -29.70%

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