[IVORY] YoY TTM 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- 178.09%
YoY- -52.37%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 361,408 353,233 224,077 316,457 114,004 179,533 122,103 18.93%
PBT 21,573 19,506 17,624 24,520 42,034 36,861 35,206 -7.52%
Tax -7,997 -2,822 -3,422 -9,830 -3,567 -7,710 -9,905 -3.36%
NP 13,576 16,684 14,202 14,690 38,467 29,151 25,301 -9.46%
-
NP to SH 13,578 17,449 14,924 15,231 38,315 29,151 25,301 -9.46%
-
Tax Rate 37.07% 14.47% 19.42% 40.09% 8.49% 20.92% 28.13% -
Total Cost 347,832 336,549 209,875 301,767 75,537 150,382 96,802 22.67%
-
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 3.76% 4.72% 6.34% 4.64% 33.74% 16.24% 20.72% -
ROE 3.01% 4.27% 3.81% 4.01% 10.60% 13.86% 14.92% -
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 73.74 79.43 50.41 70.85 25.86 96.47 70.55 0.70%
EPS 2.77 3.92 3.36 3.41 8.69 15.66 14.62 -23.34%
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 73.74 72.08 45.72 64.57 23.26 36.63 24.91 18.93%
EPS 2.77 3.56 3.05 3.11 7.82 5.95 5.16 -9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.8348 0.7982 0.7747 0.7375 0.4291 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 0.59 0.50 0.83 0.83 1.93 0.86 1.60 -14.73%
P/EPS 15.70 10.19 12.51 17.30 5.75 5.30 7.73 11.98%
EY 6.37 9.81 7.99 5.78 17.39 18.87 12.94 -10.70%
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 - -
Price 0.475 0.355 0.425 0.63 0.50 1.01 0.00 -
P/RPS 0.64 0.45 0.84 0.89 1.93 1.05 0.00 -
P/EPS 17.14 9.05 12.66 18.47 5.75 6.45 0.00 -
EY 5.83 11.05 7.90 5.41 17.39 15.51 0.00 -
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 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