[IVORY] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -16.54%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 317,667 290,831 240,762 211,612 114,004 110,215 129,318 81.95%
PBT 10,566 9,875 34,609 35,168 42,034 45,375 28,486 -48.34%
Tax -5,334 -4,249 -3,814 -2,901 -3,567 -4,784 -5,660 -3.87%
NP 5,232 5,626 30,795 32,267 38,467 40,591 22,826 -62.51%
-
NP to SH 5,477 5,510 30,566 31,978 38,315 40,653 22,861 -61.39%
-
Tax Rate 50.48% 43.03% 11.02% 8.25% 8.49% 10.54% 19.87% -
Total Cost 312,435 285,205 209,967 179,345 75,537 69,624 106,492 104.80%
-
Net Worth 368,257 371,584 366,034 350,139 361,430 305,945 219,142 41.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 368,257 371,584 366,034 350,139 361,430 305,945 219,142 41.30%
NOSH 443,684 447,692 446,382 426,999 440,769 377,710 185,714 78.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.65% 1.93% 12.79% 15.25% 33.74% 36.83% 17.65% -
ROE 1.49% 1.48% 8.35% 9.13% 10.60% 13.29% 10.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 71.60 64.96 53.94 49.56 25.86 29.18 69.63 1.87%
EPS 1.23 1.23 6.85 7.49 8.69 10.76 12.31 -78.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.82 0.82 0.82 0.81 1.18 -20.89%
Adjusted Per Share Value based on latest NOSH - 426,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 64.83 59.35 49.14 43.19 23.27 22.49 26.39 81.96%
EPS 1.12 1.12 6.24 6.53 7.82 8.30 4.67 -61.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7515 0.7583 0.747 0.7146 0.7376 0.6244 0.4472 41.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.655 0.545 0.49 0.50 0.52 0.59 -
P/RPS 0.82 1.01 1.01 0.99 1.93 1.78 0.85 -2.36%
P/EPS 47.80 53.22 7.96 6.54 5.75 4.83 4.79 362.86%
EY 2.09 1.88 12.56 15.28 17.39 20.70 20.86 -78.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.66 0.60 0.61 0.64 0.50 26.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 27/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.60 0.575 0.765 0.50 0.50 0.52 0.51 -
P/RPS 0.84 0.89 1.42 1.01 1.93 1.78 0.73 9.79%
P/EPS 48.61 46.72 11.17 6.68 5.75 4.83 4.14 415.82%
EY 2.06 2.14 8.95 14.98 17.39 20.70 24.14 -80.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.93 0.61 0.61 0.64 0.43 40.96%

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