[IVORY] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 19.0%
YoY- -46.99%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 245,526 145,315 61,646 423,007 307,125 149,845 47,416 197.81%
PBT 19,065 12,033 7,264 17,750 13,736 10,725 8,154 75.70%
Tax -5,666 -3,169 -1,557 -7,356 -5,025 -3,436 -1,710 121.45%
NP 13,399 8,864 5,707 10,394 8,711 7,289 6,444 62.54%
-
NP to SH 13,401 8,865 5,707 10,543 8,860 7,437 6,592 60.13%
-
Tax Rate 29.72% 26.34% 21.43% 41.44% 36.58% 32.04% 20.97% -
Total Cost 232,127 136,451 55,939 412,613 298,414 142,556 40,972 216.13%
-
Net Worth 450,873 445,972 419,107 413,922 409,301 409,331 0 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 450,873 445,972 419,107 413,922 409,301 409,331 0 -
NOSH 490,079 490,079 445,859 445,078 444,892 444,925 444,945 6.62%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.46% 6.10% 9.26% 2.46% 2.84% 4.86% 13.59% -
ROE 2.97% 1.99% 1.36% 2.55% 2.16% 1.82% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 50.10 29.65 13.83 95.04 69.03 33.68 10.66 179.26%
EPS 2.73 1.89 1.28 2.37 1.99 1.67 1.48 50.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.94 0.93 0.92 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 446,956
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 50.11 29.66 12.58 86.33 62.68 30.58 9.68 197.76%
EPS 2.73 1.81 1.16 2.15 1.81 1.52 1.35 59.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.9101 0.8553 0.8447 0.8353 0.8354 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.435 0.40 0.41 0.36 0.40 0.365 0.40 -
P/RPS 0.87 1.35 2.97 0.38 0.58 1.08 3.75 -62.07%
P/EPS 15.91 22.11 32.03 15.20 20.09 21.84 27.00 -29.60%
EY 6.29 4.52 3.12 6.58 4.98 4.58 3.70 42.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.44 0.39 0.43 0.40 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 28/11/16 29/08/16 31/05/16 23/02/16 27/11/15 27/08/15 -
Price 0.475 0.465 0.405 0.46 0.355 0.395 0.335 -
P/RPS 0.95 1.57 2.93 0.48 0.51 1.17 3.14 -54.76%
P/EPS 17.37 25.71 31.64 19.42 17.83 23.63 22.61 -16.05%
EY 5.76 3.89 3.16 5.15 5.61 4.23 4.42 19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.43 0.49 0.39 0.43 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