[IVORY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -85.78%
YoY- -40.08%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 132,543 138,293 93,625 27,327 164,646 122,103 80,126 39.74%
PBT 31,069 23,705 18,104 6,356 48,769 34,955 23,559 20.19%
Tax -6,620 -4,943 -3,399 -1,243 -12,812 -9,905 -6,591 0.29%
NP 24,449 18,762 14,705 5,113 35,957 25,050 16,968 27.48%
-
NP to SH 24,464 18,762 14,705 5,113 35,957 25,050 16,968 27.53%
-
Tax Rate 21.31% 20.85% 18.77% 19.56% 26.27% 28.34% 27.98% -
Total Cost 108,094 119,531 78,920 22,214 128,689 97,053 63,158 42.94%
-
Net Worth 215,821 210,119 206,353 197,082 165,190 148,781 129,763 40.24%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 215,821 210,119 206,353 197,082 165,190 148,781 129,763 40.24%
NOSH 186,053 185,946 185,903 185,927 160,379 151,818 141,047 20.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.45% 13.57% 15.71% 18.71% 21.84% 20.52% 21.18% -
ROE 11.34% 8.93% 7.13% 2.59% 21.77% 16.84% 13.08% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.24 74.37 50.36 14.70 102.66 80.43 56.81 16.23%
EPS 13.15 10.09 7.91 2.75 22.42 16.50 12.03 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.11 1.06 1.03 0.98 0.92 16.66%
Adjusted Per Share Value based on latest NOSH - 185,927
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.05 28.22 19.10 5.58 33.60 24.91 16.35 39.75%
EPS 4.99 3.83 3.00 1.04 7.34 5.11 3.46 27.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4404 0.4287 0.4211 0.4021 0.3371 0.3036 0.2648 40.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - -
Price 0.99 0.83 0.93 1.02 1.03 1.13 0.00 -
P/RPS 1.39 1.12 1.85 6.94 1.00 1.40 0.00 -
P/EPS 7.53 8.23 11.76 37.09 4.59 6.85 0.00 -
EY 13.28 12.16 8.51 2.70 21.77 14.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.84 0.96 1.00 1.15 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 27/05/11 28/02/11 26/11/10 23/07/10 -
Price 1.09 1.01 0.94 0.95 1.00 1.15 0.00 -
P/RPS 1.53 1.36 1.87 6.46 0.97 1.43 0.00 -
P/EPS 8.29 10.01 11.88 34.55 4.46 6.97 0.00 -
EY 12.06 9.99 8.41 2.89 22.42 14.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.85 0.90 0.97 1.17 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