[IVORY] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 48.33%
YoY- 351.14%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 441,378 437,237 201,420 282,122 240,762 129,318 136,441 20.64%
PBT 19,001 15,354 16,231 32,720 34,609 28,486 42,884 -12.20%
Tax -6,782 -7,203 -1,309 -8,539 -3,814 -5,660 -10,866 -7.25%
NP 12,219 8,151 14,922 24,181 30,795 22,826 32,018 -14.27%
-
NP to SH 12,222 8,152 16,052 24,858 30,566 22,861 32,018 -14.27%
-
Tax Rate 35.69% 46.91% 8.06% 26.10% 11.02% 19.87% 25.34% -
Total Cost 429,159 429,086 186,498 257,941 209,967 106,492 104,423 25.35%
-
Net Worth 450,873 419,107 0 392,126 366,034 219,142 197,082 14.14%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 450,873 419,107 0 392,126 366,034 219,142 197,082 14.14%
NOSH 490,079 445,859 444,945 445,598 446,382 185,714 185,927 16.76%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.77% 1.86% 7.41% 8.57% 12.79% 17.65% 23.47% -
ROE 2.71% 1.95% 0.00% 6.34% 8.35% 10.43% 16.25% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 90.06 98.07 45.27 63.31 53.94 69.63 73.38 3.32%
EPS 2.49 1.83 3.61 5.58 6.85 12.31 17.22 -26.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.94 0.00 0.88 0.82 1.18 1.06 -2.23%
Adjusted Per Share Value based on latest NOSH - 445,598
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 90.08 89.23 41.11 57.58 49.14 26.39 27.85 20.64%
EPS 2.49 1.66 3.28 5.07 6.24 4.67 6.53 -14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.8553 0.00 0.8003 0.747 0.4472 0.4022 14.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 29/03/13 30/03/12 31/03/11 -
Price 0.415 0.41 0.40 0.63 0.545 0.59 1.02 -
P/RPS 0.46 0.42 0.88 1.00 1.01 0.85 1.39 -16.20%
P/EPS 16.64 22.42 11.09 11.29 7.96 4.79 5.92 17.96%
EY 6.01 4.46 9.02 8.85 12.56 20.86 16.88 -15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.00 0.72 0.66 0.50 0.96 -11.40%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 28/08/17 29/08/16 27/08/15 28/08/14 29/05/13 31/05/12 27/05/11 -
Price 0.375 0.405 0.335 0.595 0.765 0.51 0.95 -
P/RPS 0.42 0.41 0.74 0.94 1.42 0.73 1.29 -16.42%
P/EPS 15.04 22.15 9.29 10.67 11.17 4.14 5.52 17.38%
EY 6.65 4.51 10.77 9.38 8.95 24.14 18.13 -14.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.00 0.68 0.93 0.43 0.90 -11.81%

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