[IVORY] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 304,512 211,773 132,543 164,646 0 -
PBT 22,543 35,376 31,069 48,769 0 -
Tax -8,573 -2,900 -6,620 -12,812 0 -
NP 13,970 32,476 24,449 35,957 0 -
-
NP to SH 14,509 32,186 24,464 35,957 0 -
-
Tax Rate 38.03% 8.20% 21.31% 26.27% - -
Total Cost 290,542 179,297 108,094 128,689 0 -
-
Net Worth 378,302 298,896 215,821 165,190 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 378,302 298,896 215,821 165,190 0 -
NOSH 445,061 364,507 186,053 160,379 0 -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.59% 15.34% 18.45% 21.84% 0.00% -
ROE 3.84% 10.77% 11.34% 21.77% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 68.42 58.10 71.24 102.66 0.00 -
EPS 3.26 8.83 13.15 22.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 1.16 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 186,126
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 62.15 43.22 27.05 33.60 0.00 -
EPS 2.96 6.57 4.99 7.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.772 0.61 0.4405 0.3371 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.59 0.49 0.99 1.03 0.00 -
P/RPS 0.86 0.84 1.39 1.00 0.00 -
P/EPS 18.10 5.55 7.53 4.59 0.00 -
EY 5.53 18.02 13.28 21.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.85 1.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/02/14 27/02/13 29/02/12 28/02/11 - -
Price 0.63 0.50 1.09 1.00 0.00 -
P/RPS 0.92 0.86 1.53 0.97 0.00 -
P/EPS 19.33 5.66 8.29 4.46 0.00 -
EY 5.17 17.66 12.06 22.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.94 0.97 0.00 -

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