[IVORY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -85.65%
YoY- -31.35%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 211,773 119,754 71,297 24,102 132,543 138,293 93,625 71.88%
PBT 35,376 34,670 32,410 3,773 31,069 23,705 18,104 55.98%
Tax -2,900 -1,890 -1,563 -283 -6,620 -4,943 -3,399 -10.00%
NP 32,476 32,780 30,847 3,490 24,449 18,762 14,705 69.18%
-
NP to SH 32,186 32,613 30,894 3,510 24,464 18,762 14,705 68.17%
-
Tax Rate 8.20% 5.45% 4.82% 7.50% 21.31% 20.85% 18.77% -
Total Cost 179,297 86,974 40,450 20,612 108,094 119,531 78,920 72.38%
-
Net Worth 298,896 276,267 228,322 219,142 215,821 210,119 206,353 27.87%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 298,896 276,267 228,322 219,142 215,821 210,119 206,353 27.87%
NOSH 364,507 336,911 281,879 185,714 186,053 185,946 185,903 56.33%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.34% 27.37% 43.27% 14.48% 18.45% 13.57% 15.71% -
ROE 10.77% 11.80% 13.53% 1.60% 11.34% 8.93% 7.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 58.10 35.54 25.29 12.98 71.24 74.37 50.36 9.95%
EPS 8.83 9.68 10.96 1.89 13.15 10.09 7.91 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 1.18 1.16 1.13 1.11 -18.20%
Adjusted Per Share Value based on latest NOSH - 185,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.21 24.44 14.55 4.92 27.05 28.22 19.10 71.90%
EPS 6.57 6.65 6.30 0.72 4.99 3.83 3.00 68.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6099 0.5637 0.4659 0.4472 0.4404 0.4287 0.4211 27.86%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.49 0.50 0.52 0.59 0.99 0.83 0.93 -
P/RPS 0.84 1.41 2.06 4.55 1.39 1.12 1.85 -40.78%
P/EPS 5.55 5.17 4.74 31.22 7.53 8.23 11.76 -39.24%
EY 18.02 19.36 21.08 3.20 13.28 12.16 8.51 64.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.64 0.50 0.85 0.73 0.84 -20.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 -
Price 0.50 0.50 0.52 0.51 1.09 1.01 0.94 -
P/RPS 0.86 1.41 2.06 3.93 1.53 1.36 1.87 -40.27%
P/EPS 5.66 5.17 4.74 26.98 8.29 10.01 11.88 -38.86%
EY 17.66 19.36 21.08 3.71 12.06 9.99 8.41 63.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.64 0.43 0.94 0.89 0.85 -19.76%

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