[IVORY] YoY Cumulative 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- 149.2%
YoY- -52.68%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 245,526 307,125 224,077 316,457 119,754 138,293 122,103 11.81%
PBT 19,065 13,736 17,624 24,520 34,670 23,705 34,955 -9.23%
Tax -5,666 -5,025 -3,422 -9,830 -1,890 -4,943 -9,905 -8.53%
NP 13,399 8,711 14,202 14,690 32,780 18,762 25,050 -9.51%
-
NP to SH 13,401 8,860 14,924 15,231 32,613 18,762 25,050 -9.51%
-
Tax Rate 29.72% 36.58% 19.42% 40.09% 5.45% 20.85% 28.34% -
Total Cost 232,127 298,414 209,875 301,767 86,974 119,531 97,053 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 2.97% 2.16% 3.81% 4.03% 11.80% 8.93% 16.84% -
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 50.10 69.03 50.30 71.10 35.54 74.37 80.43 -7.28%
EPS 2.73 1.99 3.35 3.42 9.68 10.09 16.50 -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 50.10 62.67 45.72 64.57 24.44 28.22 24.91 11.81%
EPS 2.73 1.81 3.05 3.11 6.65 3.83 5.11 -9.53%
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 0.87 0.58 0.84 0.83 1.41 1.12 1.40 -7.32%
P/EPS 15.91 20.09 12.54 17.24 5.17 8.23 6.85 14.41%
EY 6.29 4.98 7.98 5.80 19.36 12.16 14.60 -12.59%
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 0.95 0.51 0.84 0.89 1.41 1.36 1.43 -6.32%
P/EPS 17.37 17.83 12.69 18.41 5.17 10.01 6.97 15.71%
EY 5.76 5.61 7.88 5.43 19.36 9.99 14.35 -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