[IVORY] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -16.08%
YoY- -31.45%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 114,004 110,215 129,318 132,543 179,533 176,842 136,441 -11.25%
PBT 42,034 45,375 28,486 31,069 36,861 42,656 42,884 -1.32%
Tax -3,567 -4,784 -5,660 -6,620 -7,710 -9,480 -10,866 -52.31%
NP 38,467 40,591 22,826 24,449 29,151 33,176 32,018 12.97%
-
NP to SH 38,315 40,653 22,861 24,464 29,151 33,176 32,018 12.67%
-
Tax Rate 8.49% 10.54% 19.87% 21.31% 20.92% 22.22% 25.34% -
Total Cost 75,537 69,624 106,492 108,094 150,382 143,666 104,423 -19.36%
-
Net Worth 361,430 305,945 219,142 215,525 210,294 206,339 197,082 49.65%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 361,430 305,945 219,142 215,525 210,294 206,339 197,082 49.65%
NOSH 440,769 377,710 185,714 185,798 186,100 185,891 185,927 77.51%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 33.74% 36.83% 17.65% 18.45% 16.24% 18.76% 23.47% -
ROE 10.60% 13.29% 10.43% 11.35% 13.86% 16.08% 16.25% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.86 29.18 69.63 71.34 96.47 95.13 73.38 -50.01%
EPS 8.69 10.76 12.31 13.17 15.66 17.85 17.22 -36.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 1.18 1.16 1.13 1.11 1.06 -15.69%
Adjusted Per Share Value based on latest NOSH - 185,798
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.27 22.49 26.39 27.05 36.64 36.09 27.85 -11.25%
EPS 7.82 8.30 4.67 4.99 5.95 6.77 6.53 12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7376 0.6244 0.4472 0.4398 0.4292 0.4211 0.4022 49.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.52 0.59 0.99 0.83 0.93 1.02 -
P/RPS 1.93 1.78 0.85 1.39 0.86 0.98 1.39 24.38%
P/EPS 5.75 4.83 4.79 7.52 5.30 5.21 5.92 -1.91%
EY 17.39 20.70 20.86 13.30 18.87 19.19 16.88 1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.50 0.85 0.73 0.84 0.96 -26.02%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 27/05/11 -
Price 0.50 0.52 0.51 1.09 1.01 0.94 0.95 -
P/RPS 1.93 1.78 0.73 1.53 1.05 0.99 1.29 30.71%
P/EPS 5.75 4.83 4.14 8.28 6.45 5.27 5.52 2.75%
EY 17.39 20.70 24.14 12.08 15.51 18.99 18.13 -2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.43 0.94 0.89 0.85 0.90 -22.78%

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