[IVORY] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -12.13%
YoY- 15.22%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 110,215 129,318 132,543 179,533 176,842 136,441 163,343 -23.08%
PBT 45,375 28,486 31,069 36,861 42,656 42,884 48,362 -4.16%
Tax -4,784 -5,660 -6,620 -7,710 -9,480 -10,866 -12,672 -47.79%
NP 40,591 22,826 24,449 29,151 33,176 32,018 35,690 8.96%
-
NP to SH 40,653 22,861 24,464 29,151 33,176 32,018 35,690 9.07%
-
Tax Rate 10.54% 19.87% 21.31% 20.92% 22.22% 25.34% 26.20% -
Total Cost 69,624 106,492 108,094 150,382 143,666 104,423 127,653 -33.26%
-
Net Worth 305,945 219,142 215,525 210,294 206,339 197,082 191,710 36.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 305,945 219,142 215,525 210,294 206,339 197,082 191,710 36.60%
NOSH 377,710 185,714 185,798 186,100 185,891 185,927 186,126 60.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 36.83% 17.65% 18.45% 16.24% 18.76% 23.47% 21.85% -
ROE 13.29% 10.43% 11.35% 13.86% 16.08% 16.25% 18.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.18 69.63 71.34 96.47 95.13 73.38 87.76 -52.03%
EPS 10.76 12.31 13.17 15.66 17.85 17.22 19.18 -32.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.18 1.16 1.13 1.11 1.06 1.03 -14.81%
Adjusted Per Share Value based on latest NOSH - 186,100
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.49 26.39 27.05 36.63 36.08 27.84 33.33 -23.08%
EPS 8.30 4.66 4.99 5.95 6.77 6.53 7.28 9.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6243 0.4472 0.4398 0.4291 0.421 0.4021 0.3912 36.60%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.52 0.59 0.99 0.83 0.93 1.02 1.03 -
P/RPS 1.78 0.85 1.39 0.86 0.98 1.39 1.17 32.31%
P/EPS 4.83 4.79 7.52 5.30 5.21 5.92 5.37 -6.82%
EY 20.70 20.86 13.30 18.87 19.19 16.88 18.62 7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.85 0.73 0.84 0.96 1.00 -25.75%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.52 0.51 1.09 1.01 0.94 0.95 1.00 -
P/RPS 1.78 0.73 1.53 1.05 0.99 1.29 1.14 34.62%
P/EPS 4.83 4.14 8.28 6.45 5.27 5.52 5.22 -5.04%
EY 20.70 24.14 12.08 15.51 18.99 18.13 19.18 5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.94 0.89 0.85 0.90 0.97 -24.23%

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