[IVORY] YoY TTM Result on 30-Sep-2016 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 28.37%
YoY- -36.63%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Revenue 141,047 109,152 413,760 418,477 252,861 257,817 290,831 -10.92%
PBT 4,945 -4,566 17,247 17,552 16,790 31,781 9,875 -10.46%
Tax -4,813 -3,434 -5,858 -7,089 -1,165 -8,997 -4,249 2.01%
NP 132 -8,000 11,389 10,463 15,625 22,784 5,626 -45.11%
-
NP to SH 150 -7,990 11,392 10,465 16,515 23,554 5,510 -43.79%
-
Tax Rate 97.33% - 33.97% 40.39% 6.94% 28.31% 43.03% -
Total Cost 140,915 117,152 402,371 408,014 237,236 235,033 285,205 -10.66%
-
Net Worth 406,766 441,071 455,774 0 409,157 373,511 371,584 1.45%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Div - 12,251 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Net Worth 406,766 441,071 455,774 0 409,157 373,511 371,584 1.45%
NOSH 490,079 490,079 490,079 490,079 444,736 424,444 447,692 1.45%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
NP Margin 0.09% -7.33% 2.75% 2.50% 6.18% 8.84% 1.93% -
ROE 0.04% -1.81% 2.50% 0.00% 4.04% 6.31% 1.48% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
RPS 28.78 22.27 84.43 85.39 56.86 60.74 64.96 -12.20%
EPS 0.03 -1.63 2.32 2.14 3.71 5.55 1.23 -44.77%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.90 0.93 0.00 0.92 0.88 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
RPS 28.78 22.27 84.43 85.39 51.60 52.61 59.34 -10.92%
EPS 0.03 -1.63 2.32 2.14 3.37 4.81 1.12 -43.93%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.90 0.93 0.00 0.8349 0.7621 0.7582 1.45%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 -
Price 0.195 0.28 0.385 0.40 0.365 0.59 0.655 -
P/RPS 0.68 1.26 0.46 0.47 0.64 0.97 1.01 -6.12%
P/EPS 637.10 -17.17 16.56 18.73 9.83 10.63 53.22 48.71%
EY 0.16 -5.82 6.04 5.34 10.17 9.41 1.88 -32.55%
DY 0.00 8.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.41 0.00 0.40 0.67 0.79 -17.90%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Date 22/11/19 26/11/18 22/11/17 28/11/16 27/11/15 21/11/14 29/08/13 -
Price 0.19 0.235 0.35 0.465 0.395 0.505 0.575 -
P/RPS 0.66 1.06 0.41 0.54 0.69 0.83 0.89 -4.66%
P/EPS 620.77 -14.41 15.06 21.78 10.64 9.10 46.72 51.22%
EY 0.16 -6.94 6.64 4.59 9.40 10.99 2.14 -33.94%
DY 0.00 10.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.38 0.00 0.43 0.57 0.69 -16.10%

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