[IOIPG] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -19.9%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,766,076 2,590,332 2,499,186 2,273,198 1,727,092 2,488,611 2,439,954 8.71%
PBT 2,758,932 1,102,773 944,953 987,222 1,042,876 1,078,000 1,191,592 74.92%
Tax -196,012 -414,704 -419,842 -319,596 -208,712 -414,687 -466,406 -43.86%
NP 2,562,920 688,069 525,110 667,626 834,164 663,313 725,185 131.84%
-
NP to SH 2,561,148 686,735 525,673 669,074 835,252 660,209 722,449 132.31%
-
Tax Rate 7.10% 37.61% 44.43% 32.37% 20.01% 38.47% 39.14% -
Total Cost 203,156 1,902,263 1,974,076 1,605,572 892,928 1,825,298 1,714,769 -75.84%
-
Net Worth 21,308,780 20,427,798 20,042,368 19,877,182 19,656,937 19,546,814 19,381,630 6.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - 110,122 - -
Div Payout % - - - - - 16.68% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 21,308,780 20,427,798 20,042,368 19,877,182 19,656,937 19,546,814 19,381,630 6.51%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 92.66% 26.56% 21.01% 29.37% 48.30% 26.65% 29.72% -
ROE 12.02% 3.36% 2.62% 3.37% 4.25% 3.38% 3.73% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 50.24 47.04 45.39 41.28 31.37 45.20 44.31 8.72%
EPS 46.52 12.47 9.55 12.16 15.16 11.99 13.12 132.34%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 3.87 3.71 3.64 3.61 3.57 3.55 3.52 6.51%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 50.39 47.19 45.53 41.41 31.46 45.33 44.45 8.71%
EPS 46.65 12.51 9.58 12.19 15.22 12.03 13.16 132.30%
DPS 0.00 0.00 0.00 0.00 0.00 2.01 0.00 -
NAPS 3.8817 3.7212 3.651 3.6209 3.5808 3.5607 3.5306 6.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.935 1.00 0.98 1.10 1.20 1.12 1.43 -
P/RPS 1.86 2.13 2.16 2.66 3.83 2.48 3.23 -30.76%
P/EPS 2.01 8.02 10.26 9.05 7.91 9.34 10.90 -67.56%
EY 49.75 12.47 9.74 11.05 12.64 10.71 9.18 208.21%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.24 0.27 0.27 0.30 0.34 0.32 0.41 -30.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 22/08/22 25/05/22 25/02/22 25/11/21 26/08/21 27/05/21 -
Price 1.01 0.975 1.01 1.06 1.11 1.25 1.29 -
P/RPS 2.01 2.07 2.23 2.57 3.54 2.77 2.91 -21.84%
P/EPS 2.17 7.82 10.58 8.72 7.32 10.43 9.83 -63.44%
EY 46.05 12.79 9.45 11.46 13.67 9.59 10.17 173.44%
DY 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.26 0.26 0.28 0.29 0.31 0.35 0.37 -20.94%

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