[IVORY] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 19.13%
YoY- -40.63%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 102,321 220,828 245,526 307,125 224,077 316,457 119,754 -2.48%
PBT -6,203 27,690 19,065 13,736 17,624 24,520 34,670 -
Tax -4,045 -9,735 -5,666 -5,025 -3,422 -9,830 -1,890 12.93%
NP -10,248 17,955 13,399 8,711 14,202 14,690 32,780 -
-
NP to SH -10,234 17,956 13,401 8,860 14,924 15,231 32,613 -
-
Tax Rate - 35.16% 29.72% 36.58% 19.42% 40.09% 5.45% -
Total Cost 112,569 202,873 232,127 298,414 209,875 301,767 86,974 4.21%
-
Net Worth 421,468 460,675 450,873 409,301 392,033 378,302 276,267 6.98%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Div 12,251 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Net Worth 421,468 460,675 450,873 409,301 392,033 378,302 276,267 6.98%
NOSH 490,079 490,079 490,079 444,892 445,492 445,061 336,911 6.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
NP Margin -10.02% 8.13% 5.46% 2.84% 6.34% 4.64% 27.37% -
ROE -2.43% 3.90% 2.97% 2.16% 3.81% 4.03% 11.80% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 20.88 45.06 50.10 69.03 50.30 71.10 35.54 -8.15%
EPS -2.09 3.66 2.73 1.99 3.35 3.42 9.68 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.94 0.92 0.92 0.88 0.85 0.82 0.76%
Adjusted Per Share Value based on latest NOSH - 444,687
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 20.88 45.06 50.10 62.67 45.72 64.57 24.44 -2.48%
EPS -2.09 3.66 2.73 1.81 3.05 3.11 6.65 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.94 0.92 0.8352 0.7999 0.7719 0.5637 6.98%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 -
Price 0.215 0.32 0.435 0.40 0.42 0.59 0.50 -
P/RPS 1.03 0.71 0.87 0.58 0.84 0.83 1.41 -4.89%
P/EPS -10.30 8.73 15.91 20.09 12.54 17.24 5.17 -
EY -9.71 11.45 6.29 4.98 7.98 5.80 19.36 -
DY 11.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.47 0.43 0.48 0.69 0.61 -13.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 22/02/19 27/02/18 21/02/17 23/02/16 24/02/15 27/02/14 30/11/12 -
Price 0.225 0.29 0.475 0.355 0.425 0.63 0.50 -
P/RPS 1.08 0.64 0.95 0.51 0.84 0.89 1.41 -4.17%
P/EPS -10.77 7.92 17.37 17.83 12.69 18.41 5.17 -
EY -9.28 12.63 5.76 5.61 7.88 5.43 19.36 -
DY 11.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.52 0.39 0.48 0.74 0.61 -12.74%

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