[IOIPG] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -82.45%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,185,361 2,990,064 2,094,240 899,515 3,024,940 2,133,224 1,489,670 99.23%
PBT 1,436,625 887,014 685,685 289,460 1,524,699 1,014,117 642,661 71.04%
Tax -468,799 -284,554 -197,319 -89,539 -424,440 -312,470 -213,038 69.26%
NP 967,826 602,460 488,366 199,921 1,100,259 701,647 429,623 71.93%
-
NP to SH 920,870 584,234 463,098 189,568 1,080,018 690,604 422,641 68.14%
-
Tax Rate 32.63% 32.08% 28.78% 30.93% 27.84% 30.81% 33.15% -
Total Cost 3,217,535 2,387,604 1,605,874 699,594 1,924,681 1,431,577 1,060,047 109.77%
-
Net Worth 19,237,170 14,569,412 16,274,587 16,179,407 14,551,140 13,671,061 14,163,370 22.66%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 348,710 - - - 323,358 - - -
Div Payout % 37.87% - - - 29.94% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 19,237,170 14,569,412 16,274,587 16,179,407 14,551,140 13,671,061 14,163,370 22.66%
NOSH 5,525,255 5,525,255 4,410,457 4,408,557 4,041,983 3,917,209 3,766,853 29.12%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 23.12% 20.15% 23.32% 22.23% 36.37% 32.89% 28.84% -
ROE 4.79% 4.01% 2.85% 1.17% 7.42% 5.05% 2.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 72.01 67.11 47.48 20.40 74.84 54.46 39.55 49.16%
EPS 18.42 13.20 10.50 4.30 26.72 17.63 11.22 39.20%
DPS 6.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.31 3.27 3.69 3.67 3.60 3.49 3.76 -8.15%
Adjusted Per Share Value based on latest NOSH - 4,408,557
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 76.24 54.47 38.15 16.39 55.10 38.86 27.14 99.21%
EPS 16.77 10.64 8.44 3.45 19.67 12.58 7.70 68.09%
DPS 6.35 0.00 0.00 0.00 5.89 0.00 0.00 -
NAPS 3.5043 2.654 2.9646 2.9473 2.6507 2.4904 2.58 22.66%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.20 2.07 2.10 2.49 2.35 2.31 2.25 -
P/RPS 3.05 3.08 4.42 12.20 3.14 4.24 5.69 -34.03%
P/EPS 13.88 15.79 20.00 57.91 8.79 13.10 20.05 -21.76%
EY 7.20 6.33 5.00 1.73 11.37 7.63 4.99 27.71%
DY 2.73 0.00 0.00 0.00 3.40 0.00 0.00 -
P/NAPS 0.66 0.63 0.57 0.68 0.65 0.66 0.60 6.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 23/05/17 21/02/17 22/11/16 22/08/16 27/05/16 25/02/16 -
Price 2.06 2.08 2.13 2.39 2.44 2.25 2.06 -
P/RPS 2.86 3.10 4.49 11.71 3.26 4.13 5.21 -32.98%
P/EPS 13.00 15.86 20.29 55.58 9.13 12.76 18.36 -20.57%
EY 7.69 6.30 4.93 1.80 10.95 7.84 5.45 25.82%
DY 2.91 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 0.62 0.64 0.58 0.65 0.68 0.64 0.55 8.32%

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