Highlights

[IOIPG] QoQ Quarter Result on 2020-06-30 [#4]

Stock [IOIPG]: IOI PROPERTIES GROUP BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -32.81%    YoY -     -65.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 610,470 401,432 564,129 540,315 497,791 487,739 666,150 -5.66%
  QoQ % 52.07% -28.84% 4.41% 8.54% 2.06% -26.78% -
  Horiz. % 91.64% 60.26% 84.68% 81.11% 74.73% 73.22% 100.00%
PBT 215,854 139,289 286,301 255,649 227,892 300,902 355,012 -28.25%
  QoQ % 54.97% -51.35% 11.99% 12.18% -24.26% -15.24% -
  Horiz. % 60.80% 39.24% 80.65% 72.01% 64.19% 84.76% 100.00%
Tax -166,309 -66,801 -85,422 -119,145 -88,374 -107,616 -140,430 11.95%
  QoQ % -148.96% 21.80% 28.30% -34.82% 17.88% 23.37% -
  Horiz. % 118.43% 47.57% 60.83% 84.84% 62.93% 76.63% 100.00%
NP 49,545 72,488 200,879 136,504 139,518 193,286 214,582 -62.40%
  QoQ % -31.65% -63.91% 47.16% -2.16% -27.82% -9.92% -
  Horiz. % 23.09% 33.78% 93.61% 63.61% 65.02% 90.08% 100.00%
NP to SH 47,949 71,359 199,749 136,636 139,768 194,700 214,864 -63.24%
  QoQ % -32.81% -64.28% 46.19% -2.24% -28.21% -9.38% -
  Horiz. % 22.32% 33.21% 92.97% 63.59% 65.05% 90.62% 100.00%
Tax Rate 77.05 % 47.96 % 29.84 % 46.60 % 38.78 % 35.76 % 39.56 % 56.02%
  QoQ % 60.65% 60.72% -35.97% 20.17% 8.45% -9.61% -
  Horiz. % 194.77% 121.23% 75.43% 117.80% 98.03% 90.39% 100.00%
Total Cost 560,925 328,944 363,250 403,811 358,273 294,453 451,568 15.57%
  QoQ % 70.52% -9.44% -10.04% 12.71% 21.67% -34.79% -
  Horiz. % 124.22% 72.84% 80.44% 89.42% 79.34% 65.21% 100.00%
Net Worth 18,996,200 18,941,139 18,886,077 18,720,893 18,831,016 18,610,770 18,500,646 1.78%
  QoQ % 0.29% 0.29% 0.88% -0.58% 1.18% 0.60% -
  Horiz. % 102.68% 102.38% 102.08% 101.19% 101.79% 100.60% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 82,592 - - - 165,184 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 172.25 % - % - % - % 118.18 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.75% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 18,996,200 18,941,139 18,886,077 18,720,893 18,831,016 18,610,770 18,500,646 1.78%
  QoQ % 0.29% 0.29% 0.88% -0.58% 1.18% 0.60% -
  Horiz. % 102.68% 102.38% 102.08% 101.19% 101.79% 100.60% 100.00%
NOSH 5,506,145 5,506,145 5,506,145 5,506,145 5,506,145 5,506,145 5,506,145 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.12 % 18.06 % 35.61 % 25.26 % 28.03 % 39.63 % 32.21 % -60.13%
  QoQ % -55.04% -49.28% 40.97% -9.88% -29.27% 23.04% -
  Horiz. % 25.21% 56.07% 110.56% 78.42% 87.02% 123.04% 100.00%
ROE 0.25 % 0.38 % 1.06 % 0.73 % 0.74 % 1.05 % 1.16 % -64.09%
  QoQ % -34.21% -64.15% 45.21% -1.35% -29.52% -9.48% -
  Horiz. % 21.55% 32.76% 91.38% 62.93% 63.79% 90.52% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.09 7.29 10.25 9.81 9.04 8.86 12.10 -5.65%
  QoQ % 52.13% -28.88% 4.49% 8.52% 2.03% -26.78% -
  Horiz. % 91.65% 60.25% 84.71% 81.07% 74.71% 73.22% 100.00%
EPS 0.87 1.30 3.63 2.48 2.54 3.54 3.90 -63.25%
  QoQ % -33.08% -64.19% 46.37% -2.36% -28.25% -9.23% -
  Horiz. % 22.31% 33.33% 93.08% 63.59% 65.13% 90.77% 100.00%
DPS 1.50 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4500 3.4400 3.4300 3.4000 3.4200 3.3800 3.3600 1.78%
  QoQ % 0.29% 0.29% 0.88% -0.58% 1.18% 0.60% -
  Horiz. % 102.68% 102.38% 102.08% 101.19% 101.79% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.05 7.27 10.21 9.78 9.01 8.83 12.06 -5.67%
  QoQ % 51.99% -28.80% 4.40% 8.55% 2.04% -26.78% -
  Horiz. % 91.63% 60.28% 84.66% 81.09% 74.71% 73.22% 100.00%
EPS 0.87 1.29 3.62 2.47 2.53 3.52 3.89 -63.19%
  QoQ % -32.56% -64.36% 46.56% -2.37% -28.12% -9.51% -
  Horiz. % 22.37% 33.16% 93.06% 63.50% 65.04% 90.49% 100.00%
DPS 1.49 0.00 0.00 0.00 2.99 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.83% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4381 3.4281 3.4181 3.3882 3.4082 3.3683 3.3484 1.78%
  QoQ % 0.29% 0.29% 0.88% -0.59% 1.18% 0.59% -
  Horiz. % 102.68% 102.38% 102.08% 101.19% 101.79% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.9800 0.9550 1.2400 1.1400 1.3800 1.3200 1.5400 -
P/RPS 8.84 13.10 12.10 11.62 15.26 14.90 12.73 -21.60%
  QoQ % -32.52% 8.26% 4.13% -23.85% 2.42% 17.05% -
  Horiz. % 69.44% 102.91% 95.05% 91.28% 119.87% 117.05% 100.00%
P/EPS 112.54 73.69 34.18 45.94 54.36 37.33 39.46 101.24%
  QoQ % 52.72% 115.59% -25.60% -15.49% 45.62% -5.40% -
  Horiz. % 285.20% 186.75% 86.62% 116.42% 137.76% 94.60% 100.00%
EY 0.89 1.36 2.93 2.18 1.84 2.68 2.53 -50.20%
  QoQ % -34.56% -53.58% 34.40% 18.48% -31.34% 5.93% -
  Horiz. % 35.18% 53.75% 115.81% 86.17% 72.73% 105.93% 100.00%
DY 1.53 0.00 0.00 0.00 2.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.51% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.28 0.28 0.36 0.34 0.40 0.39 0.46 -28.20%
  QoQ % 0.00% -22.22% 5.88% -15.00% 2.56% -15.22% -
  Horiz. % 60.87% 60.87% 78.26% 73.91% 86.96% 84.78% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 25/02/20 25/11/19 29/08/19 27/05/19 26/02/19 -
Price 0.9100 1.0800 1.0700 1.1500 1.1600 1.2000 1.6300 -
P/RPS 8.21 14.81 10.44 11.72 12.83 13.55 13.47 -28.13%
  QoQ % -44.56% 41.86% -10.92% -8.65% -5.31% 0.59% -
  Horiz. % 60.95% 109.95% 77.51% 87.01% 95.25% 100.59% 100.00%
P/EPS 104.50 83.33 29.49 46.34 45.70 33.94 41.77 84.39%
  QoQ % 25.41% 182.57% -36.36% 1.40% 34.65% -18.75% -
  Horiz. % 250.18% 199.50% 70.60% 110.94% 109.41% 81.25% 100.00%
EY 0.96 1.20 3.39 2.16 2.19 2.95 2.39 -45.59%
  QoQ % -20.00% -64.60% 56.94% -1.37% -25.76% 23.43% -
  Horiz. % 40.17% 50.21% 141.84% 90.38% 91.63% 123.43% 100.00%
DY 1.65 0.00 0.00 0.00 2.59 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.71% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.26 0.31 0.31 0.34 0.34 0.36 0.49 -34.48%
  QoQ % -16.13% 0.00% -8.82% 0.00% -5.56% -26.53% -
  Horiz. % 53.06% 63.27% 63.27% 69.39% 69.39% 73.47% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS