[IOIPG] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 5.49%
YoY- 28.11%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,792,610 2,824,846 3,154,846 3,479,916 4,185,361 3,986,752 4,188,480 -23.73%
PBT 1,071,532 1,020,361 1,087,074 1,416,500 1,436,625 1,182,685 1,371,370 -15.20%
Tax -263,388 -306,222 -356,736 -412,616 -468,799 -379,405 -394,638 -23.68%
NP 808,144 714,138 730,338 1,003,884 967,826 803,280 976,732 -11.89%
-
NP to SH 783,631 691,517 703,982 971,408 920,870 778,978 926,196 -10.57%
-
Tax Rate 24.58% 30.01% 32.82% 29.13% 32.63% 32.08% 28.78% -
Total Cost 1,984,466 2,110,708 2,424,508 2,476,032 3,217,535 3,183,472 3,211,748 -27.51%
-
Net Worth 18,335,462 18,005,094 18,060,155 18,115,216 19,237,170 14,569,412 16,274,587 8.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 275,307 - - - 348,710 - - -
Div Payout % 35.13% - - - 37.87% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 18,335,462 18,005,094 18,060,155 18,115,216 19,237,170 14,569,412 16,274,587 8.29%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 4,410,457 16.25%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 28.94% 25.28% 23.15% 28.85% 23.12% 20.15% 23.32% -
ROE 4.27% 3.84% 3.90% 5.36% 4.79% 5.35% 5.69% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.72 51.30 57.30 63.20 72.01 89.48 94.97 -34.24%
EPS 14.23 12.56 12.78 17.64 18.42 17.60 21.00 -22.90%
DPS 5.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.33 3.27 3.28 3.29 3.31 3.27 3.69 -6.63%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.54 51.13 57.10 62.98 75.75 72.16 75.81 -23.74%
EPS 14.18 12.52 12.74 17.58 16.67 14.10 16.76 -10.57%
DPS 4.98 0.00 0.00 0.00 6.31 0.00 0.00 -
NAPS 3.3185 3.2587 3.2687 3.2786 3.4817 2.6369 2.9455 8.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.60 1.62 1.85 2.02 2.20 2.07 2.10 -
P/RPS 3.15 3.16 3.23 3.20 3.05 2.31 2.21 26.73%
P/EPS 11.24 12.90 14.47 11.45 13.88 11.84 10.00 8.12%
EY 8.89 7.75 6.91 8.73 7.20 8.45 10.00 -7.56%
DY 3.13 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.48 0.50 0.56 0.61 0.66 0.63 0.57 -10.85%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 18/05/18 23/02/18 20/11/17 28/08/17 23/05/17 21/02/17 -
Price 1.78 1.60 1.98 1.99 2.06 2.08 2.13 -
P/RPS 3.51 3.12 3.46 3.15 2.86 2.32 2.24 35.01%
P/EPS 12.51 12.74 15.49 11.28 13.00 11.90 10.14 15.07%
EY 8.00 7.85 6.46 8.87 7.69 8.41 9.86 -13.04%
DY 2.81 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.53 0.49 0.60 0.60 0.62 0.64 0.58 -5.84%

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