[IOIPG] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -15.89%
YoY- -15.4%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 3,154,846 3,479,916 4,185,361 3,986,752 4,188,480 3,598,060 3,024,940 2.83%
PBT 1,087,074 1,416,500 1,436,625 1,182,685 1,371,370 1,157,840 1,524,699 -20.14%
Tax -356,736 -412,616 -468,799 -379,405 -394,638 -358,156 -424,440 -10.91%
NP 730,338 1,003,884 967,826 803,280 976,732 799,684 1,100,259 -23.84%
-
NP to SH 703,982 971,408 920,870 778,978 926,196 758,272 1,080,018 -24.76%
-
Tax Rate 32.82% 29.13% 32.63% 32.08% 28.78% 30.93% 27.84% -
Total Cost 2,424,508 2,476,032 3,217,535 3,183,472 3,211,748 2,798,376 1,924,681 16.58%
-
Net Worth 18,060,155 18,115,216 19,237,170 14,569,412 16,274,587 16,179,407 14,551,140 15.44%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 348,710 - - - 323,358 -
Div Payout % - - 37.87% - - - 29.94% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 18,060,155 18,115,216 19,237,170 14,569,412 16,274,587 16,179,407 14,551,140 15.44%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 4,410,457 4,408,557 4,041,983 23.09%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 23.15% 28.85% 23.12% 20.15% 23.32% 22.23% 36.37% -
ROE 3.90% 5.36% 4.79% 5.35% 5.69% 4.69% 7.42% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 57.30 63.20 72.01 89.48 94.97 81.62 74.84 -16.26%
EPS 12.78 17.64 18.42 17.60 21.00 17.20 26.72 -38.75%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 8.00 -
NAPS 3.28 3.29 3.31 3.27 3.69 3.67 3.60 -6.00%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 57.10 62.98 75.75 72.16 75.81 65.12 54.75 2.83%
EPS 12.74 17.58 16.67 14.10 16.76 13.72 19.55 -24.77%
DPS 0.00 0.00 6.31 0.00 0.00 0.00 5.85 -
NAPS 3.2687 3.2786 3.4817 2.6369 2.9455 2.9283 2.6336 15.44%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.85 2.02 2.20 2.07 2.10 2.49 2.35 -
P/RPS 3.23 3.20 3.05 2.31 2.21 3.05 3.14 1.89%
P/EPS 14.47 11.45 13.88 11.84 10.00 14.48 8.79 39.29%
EY 6.91 8.73 7.20 8.45 10.00 6.91 11.37 -28.18%
DY 0.00 0.00 2.73 0.00 0.00 0.00 3.40 -
P/NAPS 0.56 0.61 0.66 0.63 0.57 0.68 0.65 -9.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 20/11/17 28/08/17 23/05/17 21/02/17 22/11/16 22/08/16 -
Price 1.98 1.99 2.06 2.08 2.13 2.39 2.44 -
P/RPS 3.46 3.15 2.86 2.32 2.24 2.93 3.26 4.03%
P/EPS 15.49 11.28 13.00 11.90 10.14 13.90 9.13 42.11%
EY 6.46 8.87 7.69 8.41 9.86 7.20 10.95 -29.59%
DY 0.00 0.00 2.91 0.00 0.00 0.00 3.28 -
P/NAPS 0.60 0.60 0.62 0.64 0.58 0.65 0.68 -7.98%

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