[IVORY] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 27.59%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 71,297 24,102 132,543 138,293 93,625 27,327 164,646 -42.79%
PBT 32,410 3,773 31,069 23,705 18,104 6,356 48,769 -23.86%
Tax -1,563 -283 -6,620 -4,943 -3,399 -1,243 -12,812 -75.43%
NP 30,847 3,490 24,449 18,762 14,705 5,113 35,957 -9.72%
-
NP to SH 30,894 3,510 24,464 18,762 14,705 5,113 35,957 -9.63%
-
Tax Rate 4.82% 7.50% 21.31% 20.85% 18.77% 19.56% 26.27% -
Total Cost 40,450 20,612 108,094 119,531 78,920 22,214 128,689 -53.80%
-
Net Worth 228,322 219,142 215,821 210,119 206,353 197,082 165,190 24.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 228,322 219,142 215,821 210,119 206,353 197,082 165,190 24.10%
NOSH 281,879 185,714 186,053 185,946 185,903 185,927 160,379 45.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 43.27% 14.48% 18.45% 13.57% 15.71% 18.71% 21.84% -
ROE 13.53% 1.60% 11.34% 8.93% 7.13% 2.59% 21.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.29 12.98 71.24 74.37 50.36 14.70 102.66 -60.73%
EPS 10.96 1.89 13.15 10.09 7.91 2.75 22.42 -37.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.18 1.16 1.13 1.11 1.06 1.03 -14.81%
Adjusted Per Share Value based on latest NOSH - 186,100
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.55 4.92 27.05 28.22 19.10 5.58 33.60 -42.79%
EPS 6.30 0.72 4.99 3.83 3.00 1.04 7.34 -9.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4659 0.4472 0.4404 0.4287 0.4211 0.4021 0.3371 24.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.52 0.59 0.99 0.83 0.93 1.02 1.03 -
P/RPS 2.06 4.55 1.39 1.12 1.85 6.94 1.00 61.97%
P/EPS 4.74 31.22 7.53 8.23 11.76 37.09 4.59 2.16%
EY 21.08 3.20 13.28 12.16 8.51 2.70 21.77 -2.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.85 0.73 0.84 0.96 1.00 -25.75%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.52 0.51 1.09 1.01 0.94 0.95 1.00 -
P/RPS 2.06 3.93 1.53 1.36 1.87 6.46 0.97 65.29%
P/EPS 4.74 26.98 8.29 10.01 11.88 34.55 4.46 4.14%
EY 21.08 3.71 12.06 9.99 8.41 2.89 22.42 -4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.94 0.89 0.85 0.90 0.97 -24.23%

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