[IVORY] YoY 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- 440.87%
YoY- 2235.6%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
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 100,211 157,280 56,908 90,648 48,457 44,668 41,977 14.91%
PBT 7,032 3,011 295 14,452 2,260 5,601 11,396 -7.42%
Tax -2,497 -1,589 68 -5,507 -327 -1,544 -3,314 -4.42%
NP 4,535 1,422 363 8,945 1,933 4,057 8,082 -8.82%
-
NP to SH 4,536 1,423 489 9,119 1,719 4,057 8,082 -8.81%
-
Tax Rate 35.51% 52.77% -23.05% 38.11% 14.47% 27.57% 29.08% -
Total Cost 95,676 155,858 56,545 81,703 46,524 40,611 33,895 18.03%
-
Net Worth 450,873 409,112 391,199 379,651 361,430 210,294 169,600 16.91%
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 450,873 409,112 391,199 379,651 361,430 210,294 169,600 16.91%
NOSH 490,079 444,687 444,545 446,648 440,769 186,100 173,062 18.09%
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 4.53% 0.90% 0.64% 9.87% 3.99% 9.08% 19.25% -
ROE 1.01% 0.35% 0.13% 2.40% 0.48% 1.93% 4.77% -
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 20.45 35.37 12.80 20.30 10.99 24.00 24.26 -2.69%
EPS 0.93 0.32 0.11 2.05 0.39 2.18 4.67 -22.73%
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 20.45 32.10 11.61 18.50 9.89 9.12 8.57 14.91%
EPS 0.93 0.29 0.10 1.86 0.35 0.83 1.65 -8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.8349 0.7984 0.7748 0.7376 0.4292 0.3461 16.91%
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 2.13 1.13 3.28 2.91 4.55 3.46 4.66 -11.76%
P/EPS 47.00 125.00 381.82 28.90 128.21 38.07 24.20 11.19%
EY 2.13 0.80 0.26 3.46 0.78 2.63 4.13 -10.04%
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 2.32 1.00 3.32 3.10 4.55 4.21 4.74 -10.79%
P/EPS 51.32 110.94 386.36 30.86 128.21 46.33 24.63 12.44%
EY 1.95 0.90 0.26 3.24 0.78 2.16 4.06 -11.05%
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