[IVORY] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 187.56%
YoY- 371.17%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 516,344 246,584 189,664 227,048 213,008 96,408 109,308 28.17%
PBT 54,604 29,056 32,616 37,464 12,856 15,092 25,424 12.99%
Tax -19,512 -6,228 -6,840 3,220 -4,784 -1,132 -4,972 24.43%
NP 35,092 22,828 25,776 40,684 8,072 13,960 20,452 9.01%
-
NP to SH 35,092 22,828 26,368 41,708 8,392 14,040 20,452 9.01%
-
Tax Rate 35.73% 21.43% 20.97% -8.59% 37.21% 7.50% 19.56% -
Total Cost 481,252 223,756 163,888 186,364 204,936 82,448 88,856 31.00%
-
Net Worth 450,873 419,107 0 392,591 366,034 219,142 197,082 14.14%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 450,873 419,107 0 392,591 366,034 219,142 197,082 14.14%
NOSH 490,079 445,859 444,945 446,126 446,382 185,714 185,927 16.76%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.80% 9.26% 13.59% 17.92% 3.79% 14.48% 18.71% -
ROE 7.78% 5.45% 0.00% 10.62% 2.29% 6.41% 10.38% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 105.36 55.31 42.63 50.89 47.72 51.91 58.79 9.77%
EPS 7.16 5.12 5.92 9.36 1.88 7.56 11.00 -6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.94 0.00 0.88 0.82 1.18 1.06 -2.23%
Adjusted Per Share Value based on latest NOSH - 445,598
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 105.38 50.32 38.71 46.34 43.47 19.68 22.31 28.17%
EPS 7.16 4.66 5.38 8.51 1.71 2.87 4.17 9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.8553 0.00 0.8012 0.747 0.4472 0.4022 14.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 29/03/13 30/03/12 31/03/11 -
Price 0.415 0.41 0.40 0.63 0.545 0.59 1.02 -
P/RPS 0.39 0.74 0.94 1.24 1.14 1.14 1.73 -21.19%
P/EPS 5.80 8.01 6.75 6.74 28.99 7.80 9.27 -7.22%
EY 17.25 12.49 14.82 14.84 3.45 12.81 10.78 7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.00 0.72 0.66 0.50 0.96 -11.40%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 28/08/17 29/08/16 27/08/15 28/08/14 29/05/13 31/05/12 27/05/11 -
Price 0.375 0.405 0.335 0.595 0.765 0.51 0.95 -
P/RPS 0.36 0.73 0.79 1.17 1.60 0.98 1.62 -21.37%
P/EPS 5.24 7.91 5.65 6.36 40.69 6.75 8.64 -7.68%
EY 19.09 12.64 17.69 15.71 2.46 14.82 11.58 8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.00 0.68 0.93 0.43 0.90 -11.81%

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