Highlights

[IOIPG] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 610,470 497,791 673,975 1,195,297 891,716 614,327 417,169 6.55%
  YoY % 22.64% -26.14% -43.61% 34.04% 45.15% 47.26% -
  Horiz. % 146.34% 119.33% 161.56% 286.53% 213.75% 147.26% 100.00%
PBT 215,854 227,892 306,261 549,611 510,582 486,261 496,851 -12.96%
  YoY % -5.28% -25.59% -44.28% 7.64% 5.00% -2.13% -
  Horiz. % 43.44% 45.87% 61.64% 110.62% 102.76% 97.87% 100.00%
Tax -166,309 -88,374 -33,721 -184,245 -111,970 -82,176 -79,803 13.01%
  YoY % -88.19% -162.07% 81.70% -64.55% -36.26% -2.97% -
  Horiz. % 208.40% 110.74% 42.26% 230.87% 140.31% 102.97% 100.00%
NP 49,545 139,518 272,540 365,366 398,612 404,085 417,048 -29.86%
  YoY % -64.49% -48.81% -25.41% -8.34% -1.35% -3.11% -
  Horiz. % 11.88% 33.45% 65.35% 87.61% 95.58% 96.89% 100.00%
NP to SH 47,949 139,768 264,993 336,636 389,414 401,593 413,052 -30.13%
  YoY % -65.69% -47.26% -21.28% -13.55% -3.03% -2.77% -
  Horiz. % 11.61% 33.84% 64.15% 81.50% 94.28% 97.23% 100.00%
Tax Rate 77.05 % 38.78 % 11.01 % 33.52 % 21.93 % 16.90 % 16.06 % 29.84%
  YoY % 98.68% 252.23% -67.15% 52.85% 29.76% 5.23% -
  Horiz. % 479.76% 241.47% 68.56% 208.72% 136.55% 105.23% 100.00%
Total Cost 560,925 358,273 401,435 829,931 493,104 210,242 121 307.81%
  YoY % 56.56% -10.75% -51.63% 68.31% 134.54% 173,653.72% -
  Horiz. % 463,574.38% 296,093.38% 331,764.44% 685,893.44% 407,523.97% 173,753.72% 100.00%
Net Worth 18,996,200 18,831,016 18,335,462 19,237,170 15,876,448 13,436,757 11,241,493 9.13%
  YoY % 0.88% 2.70% -4.69% 21.17% 18.16% 19.53% -
  Horiz. % 168.98% 167.51% 163.11% 171.13% 141.23% 119.53% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 82,592 165,184 275,307 348,710 352,809 226,462 259,169 -17.34%
  YoY % -50.00% -40.00% -21.05% -1.16% 55.79% -12.62% -
  Horiz. % 31.87% 63.74% 106.23% 134.55% 136.13% 87.38% 100.00%
Div Payout % 172.25 % 118.18 % 103.89 % 103.59 % 90.60 % 56.39 % 62.75 % 18.31%
  YoY % 45.75% 13.75% 0.29% 14.34% 60.67% -10.14% -
  Horiz. % 274.50% 188.33% 165.56% 165.08% 144.38% 89.86% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 18,996,200 18,831,016 18,335,462 19,237,170 15,876,448 13,436,757 11,241,493 9.13%
  YoY % 0.88% 2.70% -4.69% 21.17% 18.16% 19.53% -
  Horiz. % 168.98% 167.51% 163.11% 171.13% 141.23% 119.53% 100.00%
NOSH 5,506,145 5,506,145 5,506,145 5,811,834 4,410,124 3,774,370 3,239,623 9.23%
  YoY % 0.00% 0.00% -5.26% 31.78% 16.84% 16.51% -
  Horiz. % 169.96% 169.96% 169.96% 179.40% 136.13% 116.51% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.12 % 28.03 % 40.44 % 30.57 % 44.70 % 65.78 % 99.97 % -34.17%
  YoY % -71.03% -30.69% 32.29% -31.61% -32.05% -34.20% -
  Horiz. % 8.12% 28.04% 40.45% 30.58% 44.71% 65.80% 100.00%
ROE 0.25 % 0.74 % 1.45 % 1.75 % 2.45 % 2.99 % 3.67 % -36.07%
  YoY % -66.22% -48.97% -17.14% -28.57% -18.06% -18.53% -
  Horiz. % 6.81% 20.16% 39.51% 47.68% 66.76% 81.47% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.09 9.04 12.24 20.57 20.22 16.28 12.88 -2.46%
  YoY % 22.68% -26.14% -40.50% 1.73% 24.20% 26.40% -
  Horiz. % 86.10% 70.19% 95.03% 159.70% 156.99% 126.40% 100.00%
EPS 0.87 2.54 4.81 5.79 8.83 10.64 12.75 -36.05%
  YoY % -65.75% -47.19% -16.93% -34.43% -17.01% -16.55% -
  Horiz. % 6.82% 19.92% 37.73% 45.41% 69.25% 83.45% 100.00%
DPS 1.50 3.00 5.00 6.00 8.00 6.00 8.00 -24.33%
  YoY % -50.00% -40.00% -16.67% -25.00% 33.33% -25.00% -
  Horiz. % 18.75% 37.50% 62.50% 75.00% 100.00% 75.00% 100.00%
NAPS 3.4500 3.4200 3.3300 3.3100 3.6000 3.5600 3.4700 -0.10%
  YoY % 0.88% 2.70% 0.60% -8.06% 1.12% 2.59% -
  Horiz. % 99.42% 98.56% 95.97% 95.39% 103.75% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.05 9.01 12.20 21.63 16.14 11.12 7.55 6.55%
  YoY % 22.64% -26.15% -43.60% 34.01% 45.14% 47.28% -
  Horiz. % 146.36% 119.34% 161.59% 286.49% 213.77% 147.28% 100.00%
EPS 0.87 2.53 4.80 6.09 7.05 7.27 7.48 -30.11%
  YoY % -65.61% -47.29% -21.18% -13.62% -3.03% -2.81% -
  Horiz. % 11.63% 33.82% 64.17% 81.42% 94.25% 97.19% 100.00%
DPS 1.49 2.99 4.98 6.31 6.39 4.10 4.69 -17.38%
  YoY % -50.17% -39.96% -21.08% -1.25% 55.85% -12.58% -
  Horiz. % 31.77% 63.75% 106.18% 134.54% 136.25% 87.42% 100.00%
NAPS 3.4381 3.4082 3.3185 3.4817 2.8734 2.4319 2.0346 9.13%
  YoY % 0.88% 2.70% -4.69% 21.17% 18.15% 19.53% -
  Horiz. % 168.98% 167.51% 163.10% 171.12% 141.23% 119.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.9800 1.3800 1.6000 2.2000 2.3500 1.8500 2.5200 -
P/RPS 8.84 15.26 13.07 10.70 11.62 11.37 19.57 -12.39%
  YoY % -42.07% 16.76% 22.15% -7.92% 2.20% -41.90% -
  Horiz. % 45.17% 77.98% 66.79% 54.68% 59.38% 58.10% 100.00%
P/EPS 112.54 54.36 33.25 37.98 26.61 17.39 19.76 33.60%
  YoY % 107.03% 63.49% -12.45% 42.73% 53.02% -11.99% -
  Horiz. % 569.53% 275.10% 168.27% 192.21% 134.67% 88.01% 100.00%
EY 0.89 1.84 3.01 2.63 3.76 5.75 5.06 -25.13%
  YoY % -51.63% -38.87% 14.45% -30.05% -34.61% 13.64% -
  Horiz. % 17.59% 36.36% 59.49% 51.98% 74.31% 113.64% 100.00%
DY 1.53 2.17 3.13 2.73 3.40 3.24 3.17 -11.42%
  YoY % -29.49% -30.67% 14.65% -19.71% 4.94% 2.21% -
  Horiz. % 48.26% 68.45% 98.74% 86.12% 107.26% 102.21% 100.00%
P/NAPS 0.28 0.40 0.48 0.66 0.65 0.52 0.73 -14.75%
  YoY % -30.00% -16.67% -27.27% 1.54% 25.00% -28.77% -
  Horiz. % 38.36% 54.79% 65.75% 90.41% 89.04% 71.23% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 27/08/18 28/08/17 22/08/16 27/08/15 25/08/14 -
Price 0.9100 1.1600 1.7800 2.0600 2.4400 1.9300 2.3800 -
P/RPS 8.21 12.83 14.54 10.02 12.07 11.86 18.48 -12.64%
  YoY % -36.01% -11.76% 45.11% -16.98% 1.77% -35.82% -
  Horiz. % 44.43% 69.43% 78.68% 54.22% 65.31% 64.18% 100.00%
P/EPS 104.50 45.70 36.99 35.56 27.63 18.14 18.67 33.21%
  YoY % 128.67% 23.55% 4.02% 28.70% 52.32% -2.84% -
  Horiz. % 559.72% 244.78% 198.13% 190.47% 147.99% 97.16% 100.00%
EY 0.96 2.19 2.70 2.81 3.62 5.51 5.36 -24.90%
  YoY % -56.16% -18.89% -3.91% -22.38% -34.30% 2.80% -
  Horiz. % 17.91% 40.86% 50.37% 52.43% 67.54% 102.80% 100.00%
DY 1.65 2.59 2.81 2.91 3.28 3.11 3.36 -11.17%
  YoY % -36.29% -7.83% -3.44% -11.28% 5.47% -7.44% -
  Horiz. % 49.11% 77.08% 83.63% 86.61% 97.62% 92.56% 100.00%
P/NAPS 0.26 0.34 0.53 0.62 0.68 0.54 0.69 -15.00%
  YoY % -23.53% -35.85% -14.52% -8.82% 25.93% -21.74% -
  Horiz. % 37.68% 49.28% 76.81% 89.86% 98.55% 78.26% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS