[IVORY] YoY TTM 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- -5.25%
YoY- 330.05%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Revenue 413,760 418,477 252,861 257,817 290,831 317,667 110,215 28.62%
PBT 17,247 17,552 16,790 31,781 9,875 10,566 45,375 -16.81%
Tax -5,858 -7,089 -1,165 -8,997 -4,249 -5,334 -4,784 3.92%
NP 11,389 10,463 15,625 22,784 5,626 5,232 40,591 -21.48%
-
NP to SH 11,392 10,465 16,515 23,554 5,510 5,477 40,653 -21.50%
-
Tax Rate 33.97% 40.39% 6.94% 28.31% 43.03% 50.48% 10.54% -
Total Cost 402,371 408,014 237,236 235,033 285,205 312,435 69,624 39.63%
-
Net Worth 455,774 0 409,157 373,511 371,584 368,257 305,945 7.88%
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 0 409,157 373,511 371,584 368,257 305,945 7.88%
NOSH 490,079 490,079 444,736 424,444 447,692 443,684 377,710 5.08%
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 2.75% 2.50% 6.18% 8.84% 1.93% 1.65% 36.83% -
ROE 2.50% 0.00% 4.04% 6.31% 1.48% 1.49% 13.29% -
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 84.43 85.39 56.86 60.74 64.96 71.60 29.18 22.40%
EPS 2.32 2.14 3.71 5.55 1.23 1.23 10.76 -25.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.00 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 84.43 85.39 51.60 52.61 59.34 64.82 22.49 28.62%
EPS 2.32 2.14 3.37 4.81 1.12 1.12 8.30 -21.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.00 0.8349 0.7621 0.7582 0.7514 0.6243 7.87%
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 0.46 0.47 0.64 0.97 1.01 0.82 1.78 -22.70%
P/EPS 16.56 18.73 9.83 10.63 53.22 47.80 4.83 26.42%
EY 6.04 5.34 10.17 9.41 1.88 2.09 20.70 -20.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 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 0.41 0.54 0.69 0.83 0.89 0.84 1.78 -24.37%
P/EPS 15.06 21.78 10.64 9.10 46.72 48.61 4.83 24.16%
EY 6.64 4.59 9.40 10.99 2.14 2.06 20.70 -19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 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