[IVORY] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -36.64%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 252,861 201,420 210,766 224,077 257,817 282,122 322,624 -14.97%
PBT 16,790 16,231 17,443 17,624 31,781 32,720 27,257 -27.58%
Tax -1,165 -1,309 1,206 -3,422 -8,997 -8,539 -11,059 -77.66%
NP 15,625 14,922 18,649 14,202 22,784 24,181 16,198 -2.37%
-
NP to SH 16,515 16,052 19,887 14,924 23,554 24,858 16,759 -0.97%
-
Tax Rate 6.94% 8.06% -6.91% 19.42% 28.31% 26.10% 40.57% -
Total Cost 237,236 186,498 192,117 209,875 235,033 257,941 306,426 -15.67%
-
Net Worth 409,157 0 401,369 391,199 373,511 392,126 384,982 4.13%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 409,157 0 401,369 391,199 373,511 392,126 384,982 4.13%
NOSH 444,736 444,945 445,965 444,545 424,444 445,598 447,654 -0.43%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.18% 7.41% 8.85% 6.34% 8.84% 8.57% 5.02% -
ROE 4.04% 0.00% 4.95% 3.81% 6.31% 6.34% 4.35% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 56.86 45.27 47.26 50.41 60.74 63.31 72.07 -14.60%
EPS 3.71 3.61 4.46 3.36 5.55 5.58 3.74 -0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.00 0.90 0.88 0.88 0.88 0.86 4.59%
Adjusted Per Share Value based on latest NOSH - 444,545
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 51.60 41.10 43.01 45.72 52.61 57.57 65.83 -14.97%
EPS 3.37 3.28 4.06 3.05 4.81 5.07 3.42 -0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8349 0.00 0.819 0.7982 0.7621 0.8001 0.7856 4.13%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.365 0.40 0.40 0.42 0.59 0.63 0.60 -
P/RPS 0.64 0.88 0.85 0.83 0.97 1.00 0.83 -15.89%
P/EPS 9.83 11.09 8.97 12.51 10.63 11.29 16.03 -27.79%
EY 10.17 9.02 11.15 7.99 9.41 8.85 6.24 38.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.44 0.48 0.67 0.72 0.70 -31.11%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 29/05/15 24/02/15 21/11/14 28/08/14 29/05/14 -
Price 0.395 0.335 0.425 0.425 0.505 0.595 0.625 -
P/RPS 0.69 0.74 0.90 0.84 0.83 0.94 0.87 -14.30%
P/EPS 10.64 9.29 9.53 12.66 9.10 10.67 16.69 -25.90%
EY 9.40 10.77 10.49 7.90 10.99 9.38 5.99 35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 0.47 0.48 0.57 0.68 0.73 -29.70%

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