[IVORY] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -16.54%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 372,851 423,007 210,766 211,612 132,543 163,343 0 -
PBT 12,404 16,244 17,443 35,168 31,069 48,362 0 -
Tax -3,248 -7,356 1,206 -2,901 -6,620 -12,672 0 -
NP 9,156 8,888 18,649 32,267 24,449 35,690 0 -
-
NP to SH 9,159 9,037 19,887 31,978 24,464 35,690 0 -
-
Tax Rate 26.19% 45.28% -6.91% 8.25% 21.31% 26.20% - -
Total Cost 363,695 414,119 192,117 179,345 108,094 127,653 0 -
-
Net Worth 445,972 415,669 401,369 350,139 215,525 191,710 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 445,972 415,669 401,369 350,139 215,525 191,710 0 -
NOSH 490,079 446,956 445,965 426,999 185,798 186,126 0 -
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.46% 2.10% 8.85% 15.25% 18.45% 21.85% 0.00% -
ROE 2.05% 2.17% 4.95% 9.13% 11.35% 18.62% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.08 94.64 47.26 49.56 71.34 87.76 0.00 -
EPS 1.87 2.02 4.46 7.49 13.17 19.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.93 0.90 0.82 1.16 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 426,999
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.08 86.31 43.01 43.18 27.05 33.33 0.00 -
EPS 1.87 1.84 4.06 6.53 4.99 7.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.8482 0.819 0.7145 0.4398 0.3912 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 - -
Price 0.57 0.36 0.40 0.49 0.99 1.03 0.00 -
P/RPS 0.75 0.38 0.85 0.99 1.39 1.17 0.00 -
P/EPS 30.50 17.81 8.97 6.54 7.52 5.37 0.00 -
EY 3.28 5.62 11.15 15.28 13.30 18.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.39 0.44 0.60 0.85 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/05/17 31/05/16 29/05/15 27/02/13 29/02/12 28/02/11 - -
Price 0.43 0.46 0.425 0.50 1.09 1.00 0.00 -
P/RPS 0.57 0.49 0.90 1.01 1.53 1.14 0.00 -
P/EPS 23.01 22.75 9.53 6.68 8.28 5.22 0.00 -
EY 4.35 4.40 10.49 14.98 12.08 19.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.47 0.61 0.94 0.97 0.00 -

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