[IVORY] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 43.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 138,293 93,625 27,327 164,646 122,103 80,126 54,229 86.55%
PBT 23,705 18,104 6,356 48,769 34,955 23,559 11,582 61.13%
Tax -4,943 -3,399 -1,243 -12,812 -9,905 -6,591 -3,049 37.96%
NP 18,762 14,705 5,113 35,957 25,050 16,968 8,533 69.00%
-
NP to SH 18,762 14,705 5,113 35,957 25,050 16,968 8,533 69.00%
-
Tax Rate 20.85% 18.77% 19.56% 26.27% 28.34% 27.98% 26.33% -
Total Cost 119,531 78,920 22,214 128,689 97,053 63,158 45,696 89.73%
-
Net Worth 210,119 206,353 197,082 165,190 148,781 129,763 121,295 44.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 210,119 206,353 197,082 165,190 148,781 129,763 121,295 44.19%
NOSH 185,946 185,903 185,927 160,379 151,818 141,047 141,041 20.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.57% 15.71% 18.71% 21.84% 20.52% 21.18% 15.74% -
ROE 8.93% 7.13% 2.59% 21.77% 16.84% 13.08% 7.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 74.37 50.36 14.70 102.66 80.43 56.81 38.45 55.17%
EPS 10.09 7.91 2.75 22.42 16.50 12.03 6.05 40.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.06 1.03 0.98 0.92 0.86 19.94%
Adjusted Per Share Value based on latest NOSH - 186,126
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.22 19.10 5.58 33.60 24.91 16.35 11.07 86.50%
EPS 3.83 3.00 1.04 7.34 5.11 3.46 1.74 69.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4287 0.4211 0.4021 0.3371 0.3036 0.2648 0.2475 44.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - - -
Price 0.83 0.93 1.02 1.03 1.13 0.00 0.00 -
P/RPS 1.12 1.85 6.94 1.00 1.40 0.00 0.00 -
P/EPS 8.23 11.76 37.09 4.59 6.85 0.00 0.00 -
EY 12.16 8.51 2.70 21.77 14.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.96 1.00 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 27/05/11 28/02/11 26/11/10 23/07/10 23/07/10 -
Price 1.01 0.94 0.95 1.00 1.15 0.00 0.00 -
P/RPS 1.36 1.87 6.46 0.97 1.43 0.00 0.00 -
P/EPS 10.01 11.88 34.55 4.46 6.97 0.00 0.00 -
EY 9.99 8.41 2.89 22.42 14.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.90 0.97 1.17 0.00 0.00 -

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