[IVORY] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.42%
YoY- 33.7%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 201,420 282,122 322,624 240,762 129,318 136,441 54,229 28.38%
PBT 16,231 32,720 27,257 34,609 28,486 42,884 11,834 6.20%
Tax -1,309 -8,539 -11,059 -3,814 -5,660 -10,866 -3,049 -14.87%
NP 14,922 24,181 16,198 30,795 22,826 32,018 8,785 10.61%
-
NP to SH 16,052 24,858 16,759 30,566 22,861 32,018 8,785 12.16%
-
Tax Rate 8.06% 26.10% 40.57% 11.02% 19.87% 25.34% 25.76% -
Total Cost 186,498 257,941 306,426 209,967 106,492 104,423 45,444 30.84%
-
Net Worth 0 392,126 384,982 366,034 219,142 197,082 121,295 -
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 0 392,126 384,982 366,034 219,142 197,082 121,295 -
NOSH 444,945 445,598 447,654 446,382 185,714 185,927 141,041 24.45%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.41% 8.57% 5.02% 12.79% 17.65% 23.47% 16.20% -
ROE 0.00% 6.34% 4.35% 8.35% 10.43% 16.25% 7.24% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.27 63.31 72.07 53.94 69.63 73.38 38.45 3.15%
EPS 3.61 5.58 3.74 6.85 12.31 17.22 6.23 -9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.86 0.82 1.18 1.06 0.86 -
Adjusted Per Share Value based on latest NOSH - 446,382
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 41.10 57.57 65.83 49.13 26.39 27.84 11.07 28.37%
EPS 3.28 5.07 3.42 6.24 4.66 6.53 1.79 12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8001 0.7856 0.7469 0.4472 0.4021 0.2475 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 0.40 0.63 0.60 0.545 0.59 1.02 0.00 -
P/RPS 0.88 1.00 0.83 1.01 0.85 1.39 0.00 -
P/EPS 11.09 11.29 16.03 7.96 4.79 5.92 0.00 -
EY 9.02 8.85 6.24 12.56 20.86 16.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.72 0.70 0.66 0.50 0.96 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/08/15 28/08/14 29/05/14 29/05/13 31/05/12 27/05/11 - -
Price 0.335 0.595 0.625 0.765 0.51 0.95 0.00 -
P/RPS 0.74 0.94 0.87 1.42 0.73 1.29 0.00 -
P/EPS 9.29 10.67 16.69 11.17 4.14 5.52 0.00 -
EY 10.77 9.38 5.99 8.95 24.14 18.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.68 0.73 0.93 0.43 0.90 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