[IVORY] QoQ Cumulative 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- 38.07%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 149,845 47,416 210,766 224,077 107,750 56,762 59,419 85.16%
PBT 10,725 8,154 17,443 17,624 11,378 9,366 5,951 48.04%
Tax -3,436 -1,710 1,206 -3,422 -1,065 805 -2,425 26.12%
NP 7,289 6,444 18,649 14,202 10,313 10,171 3,526 62.20%
-
NP to SH 7,437 6,592 19,887 14,924 10,809 10,427 3,626 61.35%
-
Tax Rate 32.04% 20.97% -6.91% 19.42% 9.36% -8.59% 40.75% -
Total Cost 142,556 40,972 192,117 209,875 97,437 46,591 55,893 86.56%
-
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 1.82% 0.00% 4.95% 3.81% 2.76% 2.66% 0.94% -
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 33.68 10.66 47.26 50.30 24.18 12.72 13.27 85.96%
EPS 1.67 1.48 4.46 3.35 2.43 2.34 0.81 61.91%
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 30.58 9.68 43.01 45.73 21.99 11.58 12.13 85.12%
EPS 1.52 1.35 4.06 3.05 2.21 2.13 0.74 61.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8354 0.00 0.8191 0.8001 0.8001 0.8012 0.7857 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 1.08 3.75 0.85 0.84 2.44 4.95 4.52 -61.46%
P/EPS 21.84 27.00 8.97 12.54 24.32 26.96 74.07 -55.66%
EY 4.58 3.70 11.15 7.98 4.11 3.71 1.35 125.61%
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 1.17 3.14 0.90 0.84 2.09 4.68 4.71 -60.45%
P/EPS 23.63 22.61 9.53 12.69 20.82 25.46 77.16 -54.53%
EY 4.23 4.42 10.49 7.88 4.80 3.93 1.30 119.42%
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