[IVORY] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -36.64%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Revenue 349,240 361,408 353,233 224,077 316,457 114,004 179,533 11.21%
PBT 21,239 21,573 19,506 17,624 24,520 42,034 36,861 -8.43%
Tax -7,530 -7,997 -2,822 -3,422 -9,830 -3,567 -7,710 -0.37%
NP 13,709 13,576 16,684 14,202 14,690 38,467 29,151 -11.35%
-
NP to SH 13,711 13,578 17,449 14,924 15,231 38,315 29,151 -11.35%
-
Tax Rate 35.45% 37.07% 14.47% 19.42% 40.09% 8.49% 20.92% -
Total Cost 335,531 347,832 336,549 209,875 301,767 75,537 150,382 13.68%
-
Net Worth 460,675 450,873 409,112 391,199 379,651 361,430 210,294 13.35%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Net Worth 460,675 450,873 409,112 391,199 379,651 361,430 210,294 13.35%
NOSH 490,079 490,079 444,687 444,545 446,648 440,769 186,100 16.73%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
NP Margin 3.93% 3.76% 4.72% 6.34% 4.64% 33.74% 16.24% -
ROE 2.98% 3.01% 4.27% 3.81% 4.01% 10.60% 13.86% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
RPS 71.26 73.74 79.43 50.41 70.85 25.86 96.47 -4.72%
EPS 2.80 2.77 3.92 3.36 3.41 8.69 15.66 -24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.92 0.88 0.85 0.82 1.13 -2.89%
Adjusted Per Share Value based on latest NOSH - 444,545
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
RPS 71.26 73.74 72.08 45.72 64.57 23.26 36.63 11.22%
EPS 2.80 2.77 3.56 3.05 3.11 7.82 5.95 -11.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.8348 0.7982 0.7747 0.7375 0.4291 13.35%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 30/09/11 -
Price 0.32 0.435 0.40 0.42 0.59 0.50 0.83 -
P/RPS 0.45 0.59 0.50 0.83 0.83 1.93 0.86 -9.83%
P/EPS 11.44 15.70 10.19 12.51 17.30 5.75 5.30 13.08%
EY 8.74 6.37 9.81 7.99 5.78 17.39 18.87 -11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.43 0.48 0.69 0.61 0.73 -11.49%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Date 27/02/18 21/02/17 23/02/16 24/02/15 27/02/14 30/11/12 30/11/11 -
Price 0.29 0.475 0.355 0.425 0.63 0.50 1.01 -
P/RPS 0.41 0.64 0.45 0.84 0.89 1.93 1.05 -13.95%
P/EPS 10.37 17.14 9.05 12.66 18.47 5.75 6.45 7.88%
EY 9.65 5.83 11.05 7.90 5.41 17.39 15.51 -7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.52 0.39 0.48 0.74 0.61 0.89 -15.51%

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