[IVORY] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 20.36%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 63,820 97,319 119,303 349,240 361,408 353,233 224,077 -18.87%
PBT -19,296 6,977 -16,668 21,239 21,573 19,506 17,624 -
Tax -6,696 -3,080 -1,032 -7,530 -7,997 -2,822 -3,422 11.82%
NP -25,992 3,897 -17,700 13,709 13,576 16,684 14,202 -
-
NP to SH -25,991 3,910 -17,685 13,711 13,578 17,449 14,924 -
-
Tax Rate - 44.15% - 35.45% 37.07% 14.47% 19.42% -
Total Cost 89,812 93,422 137,003 335,531 347,832 336,549 209,875 -13.18%
-
Net Worth 382,262 406,766 421,468 460,675 450,873 409,112 391,199 -0.38%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 12,251 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 382,262 406,766 421,468 460,675 450,873 409,112 391,199 -0.38%
NOSH 490,079 490,079 490,079 490,079 490,079 444,687 444,545 1.63%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -40.73% 4.00% -14.84% 3.93% 3.76% 4.72% 6.34% -
ROE -6.80% 0.96% -4.20% 2.98% 3.01% 4.27% 3.81% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.02 19.86 24.34 71.26 73.74 79.43 50.41 -20.18%
EPS -5.30 0.80 -3.61 2.80 2.77 3.92 3.36 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.83 0.86 0.94 0.92 0.92 0.88 -1.98%
Adjusted Per Share Value based on latest NOSH - 490,079
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.02 19.86 24.34 71.26 73.74 72.08 45.72 -18.87%
EPS -5.30 0.80 -3.61 2.80 2.77 3.56 3.05 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.83 0.86 0.94 0.92 0.8348 0.7982 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.195 0.18 0.215 0.32 0.435 0.40 0.42 -
P/RPS 1.50 0.91 0.88 0.45 0.59 0.50 0.83 10.35%
P/EPS -3.68 22.56 -5.96 11.44 15.70 10.19 12.51 -
EY -27.20 4.43 -16.78 8.74 6.37 9.81 7.99 -
DY 0.00 0.00 11.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.25 0.34 0.47 0.43 0.48 -10.29%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 28/02/20 22/02/19 27/02/18 21/02/17 23/02/16 24/02/15 -
Price 0.165 0.155 0.225 0.29 0.475 0.355 0.425 -
P/RPS 1.27 0.78 0.92 0.41 0.64 0.45 0.84 7.12%
P/EPS -3.11 19.43 -6.24 10.37 17.14 9.05 12.66 -
EY -32.14 5.15 -16.04 9.65 5.83 11.05 7.90 -
DY 0.00 0.00 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.26 0.31 0.52 0.39 0.48 -12.85%

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