[IVORY] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 24.6%
YoY- -52.68%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 327,368 409,500 298,769 316,457 159,672 184,390 162,804 11.81%
PBT 25,420 18,314 23,498 24,520 46,226 31,606 46,606 -9.23%
Tax -7,554 -6,700 -4,562 -9,830 -2,520 -6,590 -13,206 -8.53%
NP 17,865 11,614 18,936 14,690 43,706 25,016 33,400 -9.51%
-
NP to SH 17,868 11,813 19,898 15,231 43,484 25,016 33,400 -9.51%
-
Tax Rate 29.72% 36.58% 19.41% 40.09% 5.45% 20.85% 28.34% -
Total Cost 309,502 397,885 279,833 301,767 115,965 159,374 129,404 14.95%
-
Net Worth 450,873 409,301 392,033 378,302 276,267 210,119 148,781 19.38%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 450,873 409,301 392,033 378,302 276,267 210,119 148,781 19.38%
NOSH 490,079 444,892 445,492 445,061 336,911 185,946 151,818 20.59%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.46% 2.84% 6.34% 4.64% 27.37% 13.57% 20.52% -
ROE 3.96% 2.89% 5.08% 4.03% 15.74% 11.91% 22.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.80 92.04 67.06 71.10 47.39 99.16 107.24 -7.28%
EPS 3.64 2.65 4.47 3.42 12.91 13.45 22.00 -24.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.88 0.85 0.82 1.13 0.98 -1.00%
Adjusted Per Share Value based on latest NOSH - 446,648
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.80 83.56 60.96 64.57 32.58 37.62 33.22 11.81%
EPS 3.64 2.41 4.06 3.11 8.87 5.10 6.82 -9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.8352 0.7999 0.7719 0.5637 0.4287 0.3036 19.38%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 30/09/11 30/09/10 -
Price 0.435 0.40 0.42 0.59 0.50 0.83 1.13 -
P/RPS 0.65 0.43 0.63 0.83 1.06 0.84 1.05 -7.37%
P/EPS 11.93 15.06 9.40 17.24 3.87 6.17 5.14 14.40%
EY 8.38 6.64 10.63 5.80 25.81 16.21 19.47 -12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.48 0.69 0.61 0.73 1.15 -13.32%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/02/17 23/02/16 24/02/15 27/02/14 30/11/12 30/11/11 26/11/10 -
Price 0.475 0.355 0.425 0.63 0.50 1.01 1.15 -
P/RPS 0.71 0.39 0.63 0.89 1.06 1.02 1.07 -6.34%
P/EPS 13.03 13.37 9.51 18.41 3.87 7.51 5.23 15.70%
EY 7.68 7.48 10.51 5.43 25.81 13.32 19.13 -13.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 0.48 0.74 0.61 0.89 1.17 -12.15%

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