[IVORY] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 3.66%
YoY- 76.85%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Revenue 185,137 145,315 149,845 107,750 150,516 225,809 71,297 19.91%
PBT 16,666 12,033 10,725 11,378 7,117 10,068 32,410 -11.88%
Tax -5,566 -3,169 -3,436 -1,065 -2,911 -4,323 -1,563 27.34%
NP 11,100 8,864 7,289 10,313 4,206 5,745 30,847 -17.67%
-
NP to SH 11,101 8,865 7,437 10,809 4,426 6,112 30,894 -17.69%
-
Tax Rate 33.40% 26.34% 32.04% 9.36% 40.90% 42.94% 4.82% -
Total Cost 174,037 136,451 142,556 97,437 146,310 220,064 40,450 32.00%
-
Net Worth 455,774 445,972 409,331 392,061 371,068 370,289 228,322 14.05%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Net Worth 455,774 445,972 409,331 392,061 371,068 370,289 228,322 14.05%
NOSH 490,079 490,079 444,925 445,524 447,070 446,131 281,879 11.09%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
NP Margin 6.00% 6.10% 4.86% 9.57% 2.79% 2.54% 43.27% -
ROE 2.44% 1.99% 1.82% 2.76% 1.19% 1.65% 13.53% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
RPS 37.78 29.65 33.68 24.18 33.67 50.61 25.29 7.93%
EPS 2.27 1.89 1.67 2.43 0.99 1.37 10.96 -25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.92 0.88 0.83 0.83 0.81 2.66%
Adjusted Per Share Value based on latest NOSH - 424,444
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
RPS 37.78 29.65 30.58 21.99 30.71 46.08 14.55 19.91%
EPS 2.27 1.89 1.52 2.21 0.90 1.25 6.30 -17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.8352 0.80 0.7572 0.7556 0.4659 14.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 30/09/13 29/06/12 -
Price 0.385 0.40 0.365 0.59 0.655 0.59 0.52 -
P/RPS 1.02 1.35 1.08 2.44 1.95 1.17 2.06 -12.52%
P/EPS 17.00 22.11 21.84 24.32 66.16 43.07 4.74 27.51%
EY 5.88 4.52 4.58 4.11 1.51 2.32 21.08 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.40 0.67 0.79 0.71 0.64 -8.12%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Date 22/11/17 28/11/16 27/11/15 21/11/14 29/08/13 28/11/13 30/08/12 -
Price 0.35 0.465 0.395 0.505 0.575 0.60 0.52 -
P/RPS 0.93 1.57 1.17 2.09 1.71 1.19 2.06 -14.04%
P/EPS 15.45 25.71 23.63 20.82 58.08 43.80 4.74 25.21%
EY 6.47 3.89 4.23 4.80 1.72 2.28 21.08 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.43 0.57 0.69 0.72 0.64 -9.44%

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