[IOIPG] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 83.0%
YoY- 10.83%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 3,598,060 3,024,940 2,844,298 2,979,340 2,381,048 1,906,491 1,722,885 63.16%
PBT 1,157,840 1,524,699 1,352,156 1,285,322 833,028 1,130,326 858,753 21.97%
Tax -358,156 -424,440 -416,626 -426,076 -357,608 -229,729 -196,737 48.93%
NP 799,684 1,100,259 935,529 859,246 475,420 900,597 662,016 13.38%
-
NP to SH 758,272 1,080,018 920,805 845,282 461,904 890,702 652,145 10.54%
-
Tax Rate 30.93% 27.84% 30.81% 33.15% 42.93% 20.32% 22.91% -
Total Cost 2,798,376 1,924,681 1,908,769 2,120,094 1,905,628 1,005,894 1,060,869 90.57%
-
Net Worth 16,179,407 14,551,140 13,671,060 14,163,370 14,030,146 12,276,032 11,351,335 26.56%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 323,358 - - - 206,899 - -
Div Payout % - 29.94% - - - 23.23% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 16,179,407 14,551,140 13,671,060 14,163,370 14,030,146 12,276,032 11,351,335 26.56%
NOSH 4,408,557 4,041,983 3,917,209 3,766,853 3,761,433 3,448,323 3,338,628 20.30%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.23% 36.37% 32.89% 28.84% 19.97% 47.24% 38.42% -
ROE 4.69% 7.42% 6.74% 5.97% 3.29% 7.26% 5.75% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 81.62 74.84 72.61 79.09 63.30 55.29 51.60 35.64%
EPS 17.20 26.72 23.51 22.44 12.28 25.83 19.53 -8.09%
DPS 0.00 8.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.67 3.60 3.49 3.76 3.73 3.56 3.40 5.21%
Adjusted Per Share Value based on latest NOSH - 3,764,277
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.54 55.10 51.81 54.27 43.37 34.73 31.38 63.17%
EPS 13.81 19.67 16.77 15.40 8.41 16.23 11.88 10.52%
DPS 0.00 5.89 0.00 0.00 0.00 3.77 0.00 -
NAPS 2.9473 2.6507 2.4904 2.58 2.5558 2.2362 2.0678 26.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.49 2.35 2.31 2.25 1.98 1.85 2.18 -
P/RPS 3.05 3.14 3.18 2.84 3.13 3.35 4.22 -19.41%
P/EPS 14.48 8.79 9.83 10.03 16.12 7.16 11.16 18.90%
EY 6.91 11.37 10.18 9.97 6.20 13.96 8.96 -15.86%
DY 0.00 3.40 0.00 0.00 0.00 3.24 0.00 -
P/NAPS 0.68 0.65 0.66 0.60 0.53 0.52 0.64 4.11%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 27/05/16 25/02/16 16/11/15 27/08/15 14/05/15 -
Price 2.39 2.44 2.25 2.06 2.09 1.93 2.09 -
P/RPS 2.93 3.26 3.10 2.60 3.30 3.49 4.05 -19.36%
P/EPS 13.90 9.13 9.57 9.18 17.02 7.47 10.70 19.00%
EY 7.20 10.95 10.45 10.89 5.88 13.38 9.35 -15.94%
DY 0.00 3.28 0.00 0.00 0.00 3.11 0.00 -
P/NAPS 0.65 0.68 0.64 0.55 0.56 0.54 0.61 4.31%

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