[IOIPG] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 8.93%
YoY- 41.2%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,188,480 3,598,060 3,024,940 2,844,298 2,979,340 2,381,048 1,906,491 68.59%
PBT 1,371,370 1,157,840 1,524,699 1,352,156 1,285,322 833,028 1,130,326 13.68%
Tax -394,638 -358,156 -424,440 -416,626 -426,076 -357,608 -229,729 43.20%
NP 976,732 799,684 1,100,259 935,529 859,246 475,420 900,597 5.53%
-
NP to SH 926,196 758,272 1,080,018 920,805 845,282 461,904 890,702 2.62%
-
Tax Rate 28.78% 30.93% 27.84% 30.81% 33.15% 42.93% 20.32% -
Total Cost 3,211,748 2,798,376 1,924,681 1,908,769 2,120,094 1,905,628 1,005,894 116.07%
-
Net Worth 16,274,587 16,179,407 14,551,140 13,671,060 14,163,370 14,030,146 12,276,032 20.57%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 323,358 - - - 206,899 -
Div Payout % - - 29.94% - - - 23.23% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 16,274,587 16,179,407 14,551,140 13,671,060 14,163,370 14,030,146 12,276,032 20.57%
NOSH 4,410,457 4,408,557 4,041,983 3,917,209 3,766,853 3,761,433 3,448,323 17.74%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 23.32% 22.23% 36.37% 32.89% 28.84% 19.97% 47.24% -
ROE 5.69% 4.69% 7.42% 6.74% 5.97% 3.29% 7.26% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 94.97 81.62 74.84 72.61 79.09 63.30 55.29 43.19%
EPS 21.00 17.20 26.72 23.51 22.44 12.28 25.83 -12.83%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 3.69 3.67 3.60 3.49 3.76 3.73 3.56 2.40%
Adjusted Per Share Value based on latest NOSH - 4,219,889
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 76.30 65.54 55.10 51.81 54.27 43.37 34.73 68.59%
EPS 16.87 13.81 19.67 16.77 15.40 8.41 16.23 2.59%
DPS 0.00 0.00 5.89 0.00 0.00 0.00 3.77 -
NAPS 2.9646 2.9473 2.6507 2.4904 2.58 2.5558 2.2362 20.57%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.10 2.49 2.35 2.31 2.25 1.98 1.85 -
P/RPS 2.21 3.05 3.14 3.18 2.84 3.13 3.35 -24.12%
P/EPS 10.00 14.48 8.79 9.83 10.03 16.12 7.16 24.82%
EY 10.00 6.91 11.37 10.18 9.97 6.20 13.96 -19.86%
DY 0.00 0.00 3.40 0.00 0.00 0.00 3.24 -
P/NAPS 0.57 0.68 0.65 0.66 0.60 0.53 0.52 6.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 22/08/16 27/05/16 25/02/16 16/11/15 27/08/15 -
Price 2.13 2.39 2.44 2.25 2.06 2.09 1.93 -
P/RPS 2.24 2.93 3.26 3.10 2.60 3.30 3.49 -25.49%
P/EPS 10.14 13.90 9.13 9.57 9.18 17.02 7.47 22.48%
EY 9.86 7.20 10.95 10.45 10.89 5.88 13.38 -18.33%
DY 0.00 0.00 3.28 0.00 0.00 0.00 3.11 -
P/NAPS 0.58 0.65 0.68 0.64 0.55 0.56 0.54 4.85%

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