[IVORY] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 5.66%
YoY- 16.92%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 119,303 349,240 361,408 353,233 224,077 316,457 114,004 0.72%
PBT -16,668 21,239 21,573 19,506 17,624 24,520 42,034 -
Tax -1,032 -7,530 -7,997 -2,822 -3,422 -9,830 -3,567 -17.98%
NP -17,700 13,709 13,576 16,684 14,202 14,690 38,467 -
-
NP to SH -17,685 13,711 13,578 17,449 14,924 15,231 38,315 -
-
Tax Rate - 35.45% 37.07% 14.47% 19.42% 40.09% 8.49% -
Total Cost 137,003 335,531 347,832 336,549 209,875 301,767 75,537 9.98%
-
Net Worth 421,468 460,675 450,873 409,112 391,199 379,651 361,430 2.48%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Div 12,251 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Net Worth 421,468 460,675 450,873 409,112 391,199 379,651 361,430 2.48%
NOSH 490,079 490,079 490,079 444,687 444,545 446,648 440,769 1.70%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
NP Margin -14.84% 3.93% 3.76% 4.72% 6.34% 4.64% 33.74% -
ROE -4.20% 2.98% 3.01% 4.27% 3.81% 4.01% 10.60% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 24.34 71.26 73.74 79.43 50.41 70.85 25.86 -0.96%
EPS -3.61 2.80 2.77 3.92 3.36 3.41 8.69 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.94 0.92 0.92 0.88 0.85 0.82 0.76%
Adjusted Per Share Value based on latest NOSH - 444,687
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 24.34 71.26 73.74 72.08 45.72 64.57 23.26 0.72%
EPS -3.61 2.80 2.77 3.56 3.05 3.11 7.82 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.94 0.92 0.8348 0.7982 0.7747 0.7375 2.48%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 -
Price 0.215 0.32 0.435 0.40 0.42 0.59 0.50 -
P/RPS 0.88 0.45 0.59 0.50 0.83 0.83 1.93 -11.79%
P/EPS -5.96 11.44 15.70 10.19 12.51 17.30 5.75 -
EY -16.78 8.74 6.37 9.81 7.99 5.78 17.39 -
DY 11.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.47 0.43 0.48 0.69 0.61 -13.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 22/02/19 27/02/18 21/02/17 23/02/16 24/02/15 27/02/14 30/11/12 -
Price 0.225 0.29 0.475 0.355 0.425 0.63 0.50 -
P/RPS 0.92 0.41 0.64 0.45 0.84 0.89 1.93 -11.17%
P/EPS -6.24 10.37 17.14 9.05 12.66 18.47 5.75 -
EY -16.04 9.65 5.83 11.05 7.90 5.41 17.39 -
DY 11.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.52 0.39 0.48 0.74 0.61 -12.74%

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