[IOIPG] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -14.49%
YoY- -2.25%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,979,340 2,381,048 1,906,491 1,722,885 1,647,554 1,502,076 1,454,445 61.08%
PBT 1,285,322 833,028 1,130,326 858,753 962,140 588,500 1,151,779 7.56%
Tax -426,076 -357,608 -229,729 -196,737 -192,136 -179,568 -224,506 53.10%
NP 859,246 475,420 900,597 662,016 770,004 408,932 927,273 -4.93%
-
NP to SH 845,282 461,904 890,702 652,145 762,698 404,004 913,397 -5.02%
-
Tax Rate 33.15% 42.93% 20.32% 22.91% 19.97% 30.51% 19.49% -
Total Cost 2,120,094 1,905,628 1,005,894 1,060,869 877,550 1,093,144 527,172 152.25%
-
Net Worth 14,163,370 14,030,146 12,276,032 11,351,335 11,566,829 11,330,240 11,239,317 16.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 206,899 - - - 259,119 -
Div Payout % - - 23.23% - - - 28.37% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 14,163,370 14,030,146 12,276,032 11,351,335 11,566,829 11,330,240 11,239,317 16.61%
NOSH 3,766,853 3,761,433 3,448,323 3,338,628 3,240,008 3,237,211 3,238,996 10.55%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 28.84% 19.97% 47.24% 38.42% 46.74% 27.22% 63.75% -
ROE 5.97% 3.29% 7.26% 5.75% 6.59% 3.57% 8.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 79.09 63.30 55.29 51.60 50.85 46.40 44.90 45.70%
EPS 22.44 12.28 25.83 19.53 23.54 12.48 28.20 -14.09%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 8.00 -
NAPS 3.76 3.73 3.56 3.40 3.57 3.50 3.47 5.48%
Adjusted Per Share Value based on latest NOSH - 3,544,736
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.27 43.37 34.73 31.38 30.01 27.36 26.49 61.09%
EPS 15.40 8.41 16.23 11.88 13.89 7.36 16.64 -5.01%
DPS 0.00 0.00 3.77 0.00 0.00 0.00 4.72 -
NAPS 2.58 2.5558 2.2362 2.0678 2.107 2.0639 2.0474 16.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.25 1.98 1.85 2.18 2.42 2.62 2.52 -
P/RPS 2.84 3.13 3.35 4.22 4.76 5.65 5.61 -36.40%
P/EPS 10.03 16.12 7.16 11.16 10.28 20.99 8.94 7.94%
EY 9.97 6.20 13.96 8.96 9.73 4.76 11.19 -7.38%
DY 0.00 0.00 3.24 0.00 0.00 0.00 3.17 -
P/NAPS 0.60 0.53 0.52 0.64 0.68 0.75 0.73 -12.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 16/11/15 27/08/15 14/05/15 13/02/15 21/11/14 25/08/14 -
Price 2.06 2.09 1.93 2.09 2.07 2.45 2.38 -
P/RPS 2.60 3.30 3.49 4.05 4.07 5.28 5.30 -37.71%
P/EPS 9.18 17.02 7.47 10.70 8.79 19.63 8.44 5.74%
EY 10.89 5.88 13.38 9.35 11.37 5.09 11.85 -5.46%
DY 0.00 0.00 3.11 0.00 0.00 0.00 3.36 -
P/NAPS 0.55 0.56 0.54 0.61 0.58 0.70 0.69 -13.99%

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