[IVORY] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 51.17%
YoY- 51.25%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 185,137 129,086 372,851 245,526 145,315 61,646 423,007 -42.32%
PBT 16,666 13,651 12,404 19,065 12,033 7,264 17,750 -4.11%
Tax -5,566 -4,878 -3,248 -5,666 -3,169 -1,557 -7,356 -16.94%
NP 11,100 8,773 9,156 13,399 8,864 5,707 10,394 4.47%
-
NP to SH 11,101 8,773 9,159 13,401 8,865 5,707 10,543 3.49%
-
Tax Rate 33.40% 35.73% 26.19% 29.72% 26.34% 21.43% 41.44% -
Total Cost 174,037 120,313 363,695 232,127 136,451 55,939 412,613 -43.72%
-
Net Worth 455,774 450,873 445,972 450,873 445,972 419,107 413,922 6.62%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 455,774 450,873 445,972 450,873 445,972 419,107 413,922 6.62%
NOSH 490,079 490,079 490,079 490,079 490,079 445,859 445,078 6.62%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.00% 6.80% 2.46% 5.46% 6.10% 9.26% 2.46% -
ROE 2.44% 1.95% 2.05% 2.97% 1.99% 1.36% 2.55% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.78 26.34 76.08 50.10 29.65 13.83 95.04 -45.90%
EPS 2.27 1.79 1.92 2.73 1.89 1.28 2.37 -2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.91 0.92 0.91 0.94 0.93 0.00%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.78 26.34 76.08 50.10 29.65 12.58 86.31 -42.32%
EPS 2.27 1.79 1.92 2.73 1.89 1.16 2.15 3.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.91 0.92 0.91 0.8552 0.8446 6.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.385 0.415 0.57 0.435 0.40 0.41 0.36 -
P/RPS 1.02 1.58 0.75 0.87 1.35 2.97 0.38 93.02%
P/EPS 17.00 23.18 30.50 15.91 22.11 32.03 15.20 7.73%
EY 5.88 4.31 3.28 6.29 4.52 3.12 6.58 -7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.63 0.47 0.44 0.44 0.39 3.38%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 28/08/17 30/05/17 21/02/17 28/11/16 29/08/16 31/05/16 -
Price 0.35 0.375 0.43 0.475 0.465 0.405 0.46 -
P/RPS 0.93 1.42 0.57 0.95 1.57 2.93 0.48 55.35%
P/EPS 15.45 20.95 23.01 17.37 25.71 31.64 19.42 -14.12%
EY 6.47 4.77 4.35 5.76 3.89 3.16 5.15 16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.47 0.52 0.51 0.43 0.49 -15.57%

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