[IOIPG] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 88.78%
YoY- -7.27%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 2,381,048 1,906,491 1,722,885 1,647,554 1,502,076 1,454,445 1,383,034 43.59%
PBT 833,028 1,130,326 858,753 962,140 588,500 1,151,779 873,237 -3.09%
Tax -357,608 -229,729 -196,737 -192,136 -179,568 -224,506 -192,937 50.83%
NP 475,420 900,597 662,016 770,004 408,932 927,273 680,300 -21.23%
-
NP to SH 461,904 890,702 652,145 762,698 404,004 913,397 667,126 -21.71%
-
Tax Rate 42.93% 20.32% 22.91% 19.97% 30.51% 19.49% 22.09% -
Total Cost 1,905,628 1,005,894 1,060,869 877,550 1,093,144 527,172 702,734 94.34%
-
Net Worth 14,030,146 12,276,032 11,351,335 11,566,829 11,330,240 11,239,317 10,978,443 17.74%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 206,899 - - - 259,119 - -
Div Payout % - 23.23% - - - 28.37% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 14,030,146 12,276,032 11,351,335 11,566,829 11,330,240 11,239,317 10,978,443 17.74%
NOSH 3,761,433 3,448,323 3,338,628 3,240,008 3,237,211 3,238,996 3,238,478 10.48%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.97% 47.24% 38.42% 46.74% 27.22% 63.75% 49.19% -
ROE 3.29% 7.26% 5.75% 6.59% 3.57% 8.13% 6.08% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 63.30 55.29 51.60 50.85 46.40 44.90 42.71 29.96%
EPS 12.28 25.83 19.53 23.54 12.48 28.20 20.60 -29.14%
DPS 0.00 6.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.73 3.56 3.40 3.57 3.50 3.47 3.39 6.57%
Adjusted Per Share Value based on latest NOSH - 3,241,017
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 43.37 34.73 31.38 30.01 27.36 26.49 25.19 43.60%
EPS 8.41 16.23 11.88 13.89 7.36 16.64 12.15 -21.73%
DPS 0.00 3.77 0.00 0.00 0.00 4.72 0.00 -
NAPS 2.5558 2.2362 2.0678 2.107 2.0639 2.0474 1.9999 17.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.98 1.85 2.18 2.42 2.62 2.52 2.66 -
P/RPS 3.13 3.35 4.22 4.76 5.65 5.61 6.23 -36.77%
P/EPS 16.12 7.16 11.16 10.28 20.99 8.94 12.91 15.94%
EY 6.20 13.96 8.96 9.73 4.76 11.19 7.74 -13.73%
DY 0.00 3.24 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 0.53 0.52 0.64 0.68 0.75 0.73 0.78 -22.69%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 27/08/15 14/05/15 13/02/15 21/11/14 25/08/14 23/05/14 -
Price 2.09 1.93 2.09 2.07 2.45 2.38 2.64 -
P/RPS 3.30 3.49 4.05 4.07 5.28 5.30 6.18 -34.15%
P/EPS 17.02 7.47 10.70 8.79 19.63 8.44 12.82 20.77%
EY 5.88 13.38 9.35 11.37 5.09 11.85 7.80 -17.15%
DY 0.00 3.11 0.00 0.00 0.00 3.36 0.00 -
P/NAPS 0.56 0.54 0.61 0.58 0.70 0.69 0.78 -19.80%

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