[IOIPG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -87.04%
YoY- 14.33%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,024,940 2,133,224 1,489,670 595,262 1,906,491 1,292,164 823,777 138.20%
PBT 1,524,699 1,014,117 642,661 208,257 1,130,326 644,065 481,070 115.91%
Tax -424,440 -312,470 -213,038 -89,402 -229,729 -147,553 -96,068 169.49%
NP 1,100,259 701,647 429,623 118,855 900,597 496,512 385,002 101.51%
-
NP to SH 1,080,018 690,604 422,641 115,476 890,702 489,109 381,349 100.30%
-
Tax Rate 27.84% 30.81% 33.15% 42.93% 20.32% 22.91% 19.97% -
Total Cost 1,924,681 1,431,577 1,060,047 476,407 1,005,894 795,652 438,775 168.20%
-
Net Worth 14,551,140 13,671,061 14,163,370 14,030,146 12,276,032 11,351,335 11,566,829 16.55%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 323,358 - - - 206,899 - - -
Div Payout % 29.94% - - - 23.23% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 14,551,140 13,671,061 14,163,370 14,030,146 12,276,032 11,351,335 11,566,829 16.55%
NOSH 4,041,983 3,917,209 3,766,853 3,761,433 3,448,323 3,338,628 3,240,008 15.90%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 36.37% 32.89% 28.84% 19.97% 47.24% 38.42% 46.74% -
ROE 7.42% 5.05% 2.98% 0.82% 7.26% 4.31% 3.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.84 54.46 39.55 15.83 55.29 38.70 25.43 105.49%
EPS 26.72 17.63 11.22 3.07 25.83 14.65 11.77 72.81%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.60 3.49 3.76 3.73 3.56 3.40 3.57 0.55%
Adjusted Per Share Value based on latest NOSH - 3,761,433
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 54.75 38.61 26.96 10.77 34.51 23.39 14.91 138.20%
EPS 19.55 12.50 7.65 2.09 16.12 8.85 6.90 100.35%
DPS 5.85 0.00 0.00 0.00 3.74 0.00 0.00 -
NAPS 2.6336 2.4743 2.5634 2.5393 2.2218 2.0544 2.0934 16.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.35 2.31 2.25 1.98 1.85 2.18 2.42 -
P/RPS 3.14 4.24 5.69 12.51 3.35 5.63 9.52 -52.29%
P/EPS 8.79 13.10 20.05 64.50 7.16 14.88 20.56 -43.27%
EY 11.37 7.63 4.99 1.55 13.96 6.72 4.86 76.32%
DY 3.40 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.65 0.66 0.60 0.53 0.52 0.64 0.68 -2.96%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 27/05/16 25/02/16 16/11/15 27/08/15 14/05/15 13/02/15 -
Price 2.44 2.25 2.06 2.09 1.93 2.09 2.07 -
P/RPS 3.26 4.13 5.21 13.21 3.49 5.40 8.14 -45.69%
P/EPS 9.13 12.76 18.36 68.08 7.47 14.27 17.59 -35.44%
EY 10.95 7.84 5.45 1.47 13.38 7.01 5.69 54.77%
DY 3.28 0.00 0.00 0.00 3.11 0.00 0.00 -
P/NAPS 0.68 0.64 0.55 0.56 0.54 0.61 0.58 11.19%

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