[IOIPG] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -42.85%
YoY- -53.9%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,197,514 2,266,297 2,452,424 2,240,248 2,792,610 2,824,846 3,154,846 -21.47%
PBT 1,085,960 1,144,090 1,114,332 808,616 1,071,532 1,020,361 1,087,074 -0.06%
Tax -425,530 -449,541 -459,080 -356,440 -263,388 -306,222 -356,736 12.51%
NP 660,430 694,549 655,252 452,176 808,144 714,138 730,338 -6.50%
-
NP to SH 661,290 695,362 653,644 447,832 783,631 691,517 703,982 -4.09%
-
Tax Rate 39.18% 39.29% 41.20% 44.08% 24.58% 30.01% 32.82% -
Total Cost 1,537,084 1,571,748 1,797,172 1,788,072 1,984,466 2,110,708 2,424,508 -26.26%
-
Net Worth 18,831,016 18,610,770 18,500,646 18,280,401 18,335,462 18,005,094 18,060,155 2.83%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 165,184 - - - 275,307 - - -
Div Payout % 24.98% - - - 35.13% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 18,831,016 18,610,770 18,500,646 18,280,401 18,335,462 18,005,094 18,060,155 2.83%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 30.05% 30.65% 26.72% 20.18% 28.94% 25.28% 23.15% -
ROE 3.51% 3.74% 3.53% 2.45% 4.27% 3.84% 3.90% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.91 41.16 44.54 40.69 50.72 51.30 57.30 -21.47%
EPS 12.01 12.63 11.88 8.12 14.23 12.56 12.78 -4.06%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.42 3.38 3.36 3.32 3.33 3.27 3.28 2.83%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.77 41.02 44.39 40.55 50.54 51.13 57.10 -21.47%
EPS 11.97 12.59 11.83 8.11 14.18 12.52 12.74 -4.08%
DPS 2.99 0.00 0.00 0.00 4.98 0.00 0.00 -
NAPS 3.4082 3.3683 3.3484 3.3085 3.3185 3.2587 3.2687 2.83%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.38 1.32 1.54 1.67 1.60 1.62 1.85 -
P/RPS 3.46 3.21 3.46 4.10 3.15 3.16 3.23 4.70%
P/EPS 11.49 10.45 12.97 20.53 11.24 12.90 14.47 -14.28%
EY 8.70 9.57 7.71 4.87 8.89 7.75 6.91 16.64%
DY 2.17 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.40 0.39 0.46 0.50 0.48 0.50 0.56 -20.14%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 27/05/19 26/02/19 23/11/18 27/08/18 18/05/18 23/02/18 -
Price 1.16 1.20 1.63 1.67 1.78 1.60 1.98 -
P/RPS 2.91 2.92 3.66 4.10 3.51 3.12 3.46 -10.92%
P/EPS 9.66 9.50 13.73 20.53 12.51 12.74 15.49 -27.06%
EY 10.35 10.52 7.28 4.87 8.00 7.85 6.46 37.03%
DY 2.59 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.34 0.36 0.49 0.50 0.53 0.49 0.60 -31.59%

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