[IVORY] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -48.74%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 294,437 370,274 516,344 372,851 327,368 290,630 246,584 12.51%
PBT 36,920 33,332 54,604 12,404 25,420 24,066 29,056 17.26%
Tax -12,980 -11,132 -19,512 -3,248 -7,554 -6,338 -6,228 62.94%
NP 23,940 22,200 35,092 9,156 17,865 17,728 22,828 3.21%
-
NP to SH 23,941 22,202 35,092 9,159 17,868 17,730 22,828 3.21%
-
Tax Rate 35.16% 33.40% 35.73% 26.19% 29.72% 26.34% 21.43% -
Total Cost 270,497 348,074 481,252 363,695 309,502 272,902 223,756 13.44%
-
Net Worth 460,675 455,774 450,873 445,972 450,873 445,972 419,107 6.48%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 460,675 455,774 450,873 445,972 450,873 445,972 419,107 6.48%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 445,859 6.48%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.13% 6.00% 6.80% 2.46% 5.46% 6.10% 9.26% -
ROE 5.20% 4.87% 7.78% 2.05% 3.96% 3.98% 5.45% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 60.08 75.55 105.36 76.08 66.80 59.30 55.31 5.65%
EPS 4.88 4.54 7.16 1.92 3.64 3.78 5.12 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.91 0.92 0.91 0.94 0.00%
Adjusted Per Share Value based on latest NOSH - 490,079
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 60.09 75.57 105.38 76.09 66.81 59.31 50.32 12.52%
EPS 4.89 4.53 7.16 1.87 3.65 3.62 4.66 3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9402 0.9302 0.9201 0.9101 0.9201 0.9101 0.8553 6.49%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.32 0.385 0.415 0.57 0.435 0.40 0.41 -
P/RPS 0.53 0.51 0.39 0.75 0.65 0.67 0.74 -19.90%
P/EPS 6.55 8.50 5.80 30.50 11.93 11.06 8.01 -12.52%
EY 15.27 11.77 17.25 3.28 8.38 9.04 12.49 14.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.45 0.63 0.47 0.44 0.44 -15.75%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 28/08/17 30/05/17 21/02/17 28/11/16 29/08/16 -
Price 0.29 0.35 0.375 0.43 0.475 0.465 0.405 -
P/RPS 0.48 0.46 0.36 0.57 0.71 0.78 0.73 -24.32%
P/EPS 5.94 7.73 5.24 23.01 13.03 12.85 7.91 -17.33%
EY 16.85 12.94 19.09 4.35 7.68 7.78 12.64 21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.41 0.47 0.52 0.51 0.43 -19.55%

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