[IOIPG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -88.94%
YoY- -10.18%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,906,491 1,292,164 823,777 375,519 1,454,445 1,037,276 675,811 100.03%
PBT 1,130,326 644,065 481,070 147,125 1,151,779 654,928 539,953 63.86%
Tax -229,729 -147,553 -96,068 -44,892 -224,506 -144,703 -120,349 54.06%
NP 900,597 496,512 385,002 102,233 927,273 510,225 419,604 66.62%
-
NP to SH 890,702 489,109 381,349 101,001 913,397 500,345 411,234 67.63%
-
Tax Rate 20.32% 22.91% 19.97% 30.51% 19.49% 22.09% 22.29% -
Total Cost 1,005,894 795,652 438,775 273,286 527,172 527,051 256,207 149.49%
-
Net Worth 12,276,032 11,351,335 11,566,829 11,330,240 11,239,317 10,978,444 10,912,272 8.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 206,899 - - - 259,119 - - -
Div Payout % 23.23% - - - 28.37% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 12,276,032 11,351,335 11,566,829 11,330,240 11,239,317 10,978,444 10,912,272 8.19%
NOSH 3,448,323 3,338,628 3,240,008 3,237,211 3,238,996 3,238,479 3,238,063 4.29%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 47.24% 38.42% 46.74% 27.22% 63.75% 49.19% 62.09% -
ROE 7.26% 4.31% 3.30% 0.89% 8.13% 4.56% 3.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.29 38.70 25.43 11.60 44.90 32.03 20.87 91.80%
EPS 25.83 14.65 11.77 3.12 28.20 15.45 12.70 60.73%
DPS 6.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.56 3.40 3.57 3.50 3.47 3.39 3.37 3.73%
Adjusted Per Share Value based on latest NOSH - 3,237,211
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.51 23.39 14.91 6.80 26.32 18.77 12.23 100.06%
EPS 16.12 8.85 6.90 1.83 16.53 9.06 7.44 67.67%
DPS 3.74 0.00 0.00 0.00 4.69 0.00 0.00 -
NAPS 2.2218 2.0544 2.0934 2.0506 2.0342 1.987 1.975 8.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 - -
Price 1.85 2.18 2.42 2.62 2.52 2.66 0.00 -
P/RPS 3.35 5.63 9.52 22.59 5.61 8.30 0.00 -
P/EPS 7.16 14.88 20.56 83.97 8.94 17.22 0.00 -
EY 13.96 6.72 4.86 1.19 11.19 5.81 0.00 -
DY 3.24 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 0.52 0.64 0.68 0.75 0.73 0.78 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 14/05/15 13/02/15 21/11/14 25/08/14 23/05/14 25/02/14 -
Price 1.93 2.09 2.07 2.45 2.38 2.64 2.59 -
P/RPS 3.49 5.40 8.14 21.12 5.30 8.24 12.41 -57.17%
P/EPS 7.47 14.27 17.59 78.53 8.44 17.09 20.39 -48.89%
EY 13.38 7.01 5.69 1.27 11.85 5.85 4.90 95.72%
DY 3.11 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 0.54 0.61 0.58 0.70 0.69 0.78 0.77 -21.11%

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