[IVORY] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -32.55%
YoY- 1.35%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 349,240 413,760 441,378 372,851 361,408 418,477 437,237 -13.87%
PBT 21,239 17,247 19,001 12,404 21,573 17,552 15,354 24.07%
Tax -7,530 -5,858 -6,782 -3,248 -7,997 -7,089 -7,203 2.99%
NP 13,709 11,389 12,219 9,156 13,576 10,463 8,151 41.29%
-
NP to SH 13,711 11,392 12,222 9,159 13,578 10,465 8,152 41.29%
-
Tax Rate 35.45% 33.97% 35.69% 26.19% 37.07% 40.39% 46.91% -
Total Cost 335,531 402,371 429,159 363,695 347,832 408,014 429,086 -15.08%
-
Net Worth 460,675 455,774 450,873 445,972 450,873 0 419,107 6.48%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 460,675 455,774 450,873 445,972 450,873 0 419,107 6.48%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 445,859 6.48%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.93% 2.75% 2.77% 2.46% 3.76% 2.50% 1.86% -
ROE 2.98% 2.50% 2.71% 2.05% 3.01% 0.00% 1.95% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 71.26 84.43 90.06 76.08 73.74 85.39 98.07 -19.12%
EPS 2.80 2.32 2.49 1.87 2.77 2.14 1.83 32.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.91 0.92 0.00 0.94 0.00%
Adjusted Per Share Value based on latest NOSH - 490,079
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 71.26 84.43 90.06 76.08 73.74 85.39 89.22 -13.88%
EPS 2.80 2.32 2.49 1.87 2.77 2.14 1.66 41.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.91 0.92 0.00 0.8552 6.48%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.32 0.385 0.415 0.57 0.435 0.40 0.41 -
P/RPS 0.45 0.46 0.46 0.75 0.59 0.47 0.42 4.69%
P/EPS 11.44 16.56 16.64 30.50 15.70 18.73 22.42 -36.06%
EY 8.74 6.04 6.01 3.28 6.37 5.34 4.46 56.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.45 0.63 0.47 0.00 0.44 -15.75%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 28/08/17 30/05/17 21/02/17 28/11/16 29/08/16 -
Price 0.29 0.35 0.375 0.43 0.475 0.465 0.405 -
P/RPS 0.41 0.41 0.42 0.57 0.64 0.54 0.41 0.00%
P/EPS 10.37 15.06 15.04 23.01 17.14 21.78 22.15 -39.62%
EY 9.65 6.64 6.65 4.35 5.83 4.59 4.51 65.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.41 0.47 0.52 0.00 0.43 -19.55%

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