[IVORY] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 176,842 136,441 163,343 122,103 80,126 54,229 0 -
PBT 42,656 42,884 48,362 35,206 23,810 11,834 0 -
Tax -9,480 -10,866 -12,672 -9,905 -6,591 -3,049 0 -
NP 33,176 32,018 35,690 25,301 17,219 8,785 0 -
-
NP to SH 33,176 32,018 35,690 25,301 17,219 8,785 0 -
-
Tax Rate 22.22% 25.34% 26.20% 28.13% 27.68% 25.76% - -
Total Cost 143,666 104,423 127,653 96,802 62,907 45,444 0 -
-
Net Worth 206,339 197,082 191,710 169,600 129,769 121,295 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 206,339 197,082 191,710 169,600 129,769 121,295 0 -
NOSH 185,891 185,927 186,126 173,062 141,053 141,041 0 -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.76% 23.47% 21.85% 20.72% 21.49% 16.20% 0.00% -
ROE 16.08% 16.25% 18.62% 14.92% 13.27% 7.24% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 95.13 73.38 87.76 70.55 56.81 38.45 0.00 -
EPS 17.85 17.22 19.18 14.62 12.21 6.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.06 1.03 0.98 0.92 0.86 0.00 -
Adjusted Per Share Value based on latest NOSH - 173,062
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.09 27.85 33.34 24.92 16.35 11.07 0.00 -
EPS 6.77 6.53 7.28 5.16 3.51 1.79 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4211 0.4022 0.3912 0.3461 0.2648 0.2475 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 - - - -
Price 0.93 1.02 1.03 1.13 0.00 0.00 0.00 -
P/RPS 0.98 1.39 1.17 1.60 0.00 0.00 0.00 -
P/EPS 5.21 5.92 5.37 7.73 0.00 0.00 0.00 -
EY 19.19 16.88 18.62 12.94 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.96 1.00 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 - - - - -
Price 0.94 0.95 1.00 0.00 0.00 0.00 0.00 -
P/RPS 0.99 1.29 1.14 0.00 0.00 0.00 0.00 -
P/EPS 5.27 5.52 5.22 0.00 0.00 0.00 0.00 -
EY 18.99 18.13 19.18 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 0.97 0.00 0.00 0.00 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