[IVORY] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -5.25%
YoY- 330.05%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 201,420 210,766 224,077 257,817 282,122 322,624 316,457 -26.06%
PBT 16,231 17,443 17,624 31,781 32,720 27,257 24,520 -24.10%
Tax -1,309 1,206 -3,422 -8,997 -8,539 -11,059 -9,830 -74.01%
NP 14,922 18,649 14,202 22,784 24,181 16,198 14,690 1.05%
-
NP to SH 16,052 19,887 14,924 23,554 24,858 16,759 15,231 3.57%
-
Tax Rate 8.06% -6.91% 19.42% 28.31% 26.10% 40.57% 40.09% -
Total Cost 186,498 192,117 209,875 235,033 257,941 306,426 301,767 -27.50%
-
Net Worth 0 401,369 391,199 373,511 392,126 384,982 379,651 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 401,369 391,199 373,511 392,126 384,982 379,651 -
NOSH 444,945 445,965 444,545 424,444 445,598 447,654 446,648 -0.25%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.41% 8.85% 6.34% 8.84% 8.57% 5.02% 4.64% -
ROE 0.00% 4.95% 3.81% 6.31% 6.34% 4.35% 4.01% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.27 47.26 50.41 60.74 63.31 72.07 70.85 -25.87%
EPS 3.61 4.46 3.36 5.55 5.58 3.74 3.41 3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.90 0.88 0.88 0.88 0.86 0.85 -
Adjusted Per Share Value based on latest NOSH - 424,444
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.10 43.01 45.72 52.61 57.57 65.83 64.57 -26.06%
EPS 3.28 4.06 3.05 4.81 5.07 3.42 3.11 3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.819 0.7982 0.7621 0.8001 0.7856 0.7747 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.40 0.40 0.42 0.59 0.63 0.60 0.59 -
P/RPS 0.88 0.85 0.83 0.97 1.00 0.83 0.83 3.98%
P/EPS 11.09 8.97 12.51 10.63 11.29 16.03 17.30 -25.71%
EY 9.02 11.15 7.99 9.41 8.85 6.24 5.78 34.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.48 0.67 0.72 0.70 0.69 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 24/02/15 21/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.335 0.425 0.425 0.505 0.595 0.625 0.63 -
P/RPS 0.74 0.90 0.84 0.83 0.94 0.87 0.89 -11.60%
P/EPS 9.29 9.53 12.66 9.10 10.67 16.69 18.47 -36.83%
EY 10.77 10.49 7.90 10.99 9.38 5.99 5.41 58.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.48 0.57 0.68 0.73 0.74 -

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