[IVORY] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 10.03%
YoY- -45.17%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 224,077 257,817 282,122 322,624 316,457 317,667 290,831 -15.91%
PBT 17,624 31,781 32,720 27,257 24,520 10,566 9,875 46.97%
Tax -3,422 -8,997 -8,539 -11,059 -9,830 -5,334 -4,249 -13.40%
NP 14,202 22,784 24,181 16,198 14,690 5,232 5,626 85.08%
-
NP to SH 14,924 23,554 24,858 16,759 15,231 5,477 5,510 93.95%
-
Tax Rate 19.42% 28.31% 26.10% 40.57% 40.09% 50.48% 43.03% -
Total Cost 209,875 235,033 257,941 306,426 301,767 312,435 285,205 -18.44%
-
Net Worth 391,199 373,511 392,126 384,982 379,651 368,257 371,584 3.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 391,199 373,511 392,126 384,982 379,651 368,257 371,584 3.47%
NOSH 444,545 424,444 445,598 447,654 446,648 443,684 447,692 -0.46%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.34% 8.84% 8.57% 5.02% 4.64% 1.65% 1.93% -
ROE 3.81% 6.31% 6.34% 4.35% 4.01% 1.49% 1.48% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.41 60.74 63.31 72.07 70.85 71.60 64.96 -15.51%
EPS 3.36 5.55 5.58 3.74 3.41 1.23 1.23 95.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.88 0.86 0.85 0.83 0.83 3.96%
Adjusted Per Share Value based on latest NOSH - 447,654
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.72 52.61 57.57 65.83 64.57 64.82 59.34 -15.91%
EPS 3.05 4.81 5.07 3.42 3.11 1.12 1.12 94.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7982 0.7621 0.8001 0.7856 0.7747 0.7514 0.7582 3.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.42 0.59 0.63 0.60 0.59 0.59 0.655 -
P/RPS 0.83 0.97 1.00 0.83 0.83 0.82 1.01 -12.23%
P/EPS 12.51 10.63 11.29 16.03 17.30 47.80 53.22 -61.81%
EY 7.99 9.41 8.85 6.24 5.78 2.09 1.88 161.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.72 0.70 0.69 0.71 0.79 -28.19%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.425 0.505 0.595 0.625 0.63 0.60 0.575 -
P/RPS 0.84 0.83 0.94 0.87 0.89 0.84 0.89 -3.77%
P/EPS 12.66 9.10 10.67 16.69 18.47 48.61 46.72 -58.02%
EY 7.90 10.99 9.38 5.99 5.41 2.06 2.14 138.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.68 0.73 0.74 0.72 0.69 -21.43%

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