[IOIPG] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 36.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,722,885 1,647,554 1,502,076 1,454,445 1,383,034 1,351,622 1,303,680 20.44%
PBT 858,753 962,140 588,500 1,151,779 873,237 1,079,906 666,160 18.46%
Tax -196,737 -192,136 -179,568 -224,506 -192,937 -240,698 -214,648 -5.64%
NP 662,016 770,004 408,932 927,273 680,300 839,208 451,512 29.09%
-
NP to SH 652,145 762,698 404,004 913,397 667,126 822,468 449,808 28.12%
-
Tax Rate 22.91% 19.97% 30.51% 19.49% 22.09% 22.29% 32.22% -
Total Cost 1,060,869 877,550 1,093,144 527,172 702,734 512,414 852,168 15.73%
-
Net Worth 11,351,335 11,566,829 11,330,240 11,239,317 10,978,443 10,912,272 10,564,654 4.90%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 259,119 - - - -
Div Payout % - - - 28.37% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 11,351,335 11,566,829 11,330,240 11,239,317 10,978,443 10,912,272 10,564,654 4.90%
NOSH 3,338,628 3,240,008 3,237,211 3,238,996 3,238,478 3,238,063 3,240,691 2.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 38.42% 46.74% 27.22% 63.75% 49.19% 62.09% 34.63% -
ROE 5.75% 6.59% 3.57% 8.13% 6.08% 7.54% 4.26% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 51.60 50.85 46.40 44.90 42.71 41.74 40.23 18.06%
EPS 19.53 23.54 12.48 28.20 20.60 25.40 13.88 25.59%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.40 3.57 3.50 3.47 3.39 3.37 3.26 2.84%
Adjusted Per Share Value based on latest NOSH - 3,239,623
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.18 29.82 27.19 26.32 25.03 24.46 23.59 20.45%
EPS 11.80 13.80 7.31 16.53 12.07 14.89 8.14 28.11%
DPS 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
NAPS 2.0544 2.0934 2.0506 2.0342 1.987 1.975 1.9121 4.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 - - -
Price 2.18 2.42 2.62 2.52 2.66 0.00 0.00 -
P/RPS 4.22 4.76 5.65 5.61 6.23 0.00 0.00 -
P/EPS 11.16 10.28 20.99 8.94 12.91 0.00 0.00 -
EY 8.96 9.73 4.76 11.19 7.74 0.00 0.00 -
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.75 0.73 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 13/02/15 21/11/14 25/08/14 23/05/14 25/02/14 08/01/14 -
Price 2.09 2.07 2.45 2.38 2.64 2.59 0.00 -
P/RPS 4.05 4.07 5.28 5.30 6.18 6.20 0.00 -
P/EPS 10.70 8.79 19.63 8.44 12.82 10.20 0.00 -
EY 9.35 11.37 5.09 11.85 7.80 9.81 0.00 -
DY 0.00 0.00 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.70 0.69 0.78 0.77 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