[IOIPG] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -0.51%
YoY- 32.89%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,273,198 1,727,092 2,488,611 2,439,954 2,502,028 2,638,684 2,116,346 4.86%
PBT 987,222 1,042,876 1,078,000 1,191,592 1,224,560 1,357,952 897,093 6.57%
Tax -319,596 -208,712 -414,687 -466,406 -494,644 -587,500 -437,677 -18.86%
NP 667,626 834,164 663,313 725,185 729,916 770,452 459,416 28.21%
-
NP to SH 669,074 835,252 660,209 722,449 726,168 768,436 455,693 29.09%
-
Tax Rate 32.37% 20.01% 38.47% 39.14% 40.39% 43.26% 48.79% -
Total Cost 1,605,572 892,928 1,825,298 1,714,769 1,772,112 1,868,232 1,656,930 -2.07%
-
Net Worth 19,877,182 19,656,937 19,546,814 19,381,630 19,051,261 18,831,016 18,996,200 3.05%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 110,122 - - - 82,592 -
Div Payout % - - 16.68% - - - 18.12% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 19,877,182 19,656,937 19,546,814 19,381,630 19,051,261 18,831,016 18,996,200 3.05%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 29.37% 48.30% 26.65% 29.72% 29.17% 29.20% 21.71% -
ROE 3.37% 4.25% 3.38% 3.73% 3.81% 4.08% 2.40% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.28 31.37 45.20 44.31 45.44 47.92 38.44 4.85%
EPS 12.16 15.16 11.99 13.12 13.18 13.96 8.28 29.11%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 3.61 3.57 3.55 3.52 3.46 3.42 3.45 3.05%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.41 31.46 45.33 44.45 45.58 48.07 38.55 4.87%
EPS 12.19 15.22 12.03 13.16 13.23 14.00 8.30 29.11%
DPS 0.00 0.00 2.01 0.00 0.00 0.00 1.50 -
NAPS 3.6209 3.5808 3.5607 3.5306 3.4704 3.4303 3.4604 3.06%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.10 1.20 1.12 1.43 1.55 0.905 0.98 -
P/RPS 2.66 3.83 2.48 3.23 3.41 1.89 2.55 2.84%
P/EPS 9.05 7.91 9.34 10.90 11.75 6.48 11.84 -16.36%
EY 11.05 12.64 10.71 9.18 8.51 15.42 8.44 19.61%
DY 0.00 0.00 1.79 0.00 0.00 0.00 1.53 -
P/NAPS 0.30 0.34 0.32 0.41 0.45 0.26 0.28 4.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 27/05/21 22/02/21 25/11/20 28/08/20 -
Price 1.06 1.11 1.25 1.29 1.38 0.995 0.91 -
P/RPS 2.57 3.54 2.77 2.91 3.04 2.08 2.37 5.53%
P/EPS 8.72 7.32 10.43 9.83 10.46 7.13 11.00 -14.30%
EY 11.46 13.67 9.59 10.17 9.56 14.03 9.09 16.65%
DY 0.00 0.00 1.60 0.00 0.00 0.00 1.65 -
P/NAPS 0.29 0.31 0.35 0.37 0.40 0.29 0.26 7.53%

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