[IOIPG] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -57.84%
YoY- 40.6%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 2,488,611 1,829,966 1,251,014 659,671 2,116,346 1,505,876 1,104,444 71.95%
PBT 1,078,000 893,694 612,280 339,488 897,093 681,239 541,950 58.22%
Tax -414,687 -349,805 -247,322 -146,875 -437,677 -271,368 -204,567 60.24%
NP 663,313 543,889 364,958 192,613 459,416 409,871 337,383 57.00%
-
NP to SH 660,209 541,837 363,084 192,109 455,693 407,744 336,385 56.82%
-
Tax Rate 38.47% 39.14% 40.39% 43.26% 48.79% 39.83% 37.75% -
Total Cost 1,825,298 1,286,077 886,056 467,058 1,656,930 1,096,005 767,061 78.33%
-
Net Worth 19,546,814 19,381,630 19,051,261 18,831,016 18,996,200 18,941,139 18,886,077 2.32%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 110,122 - - - 82,592 - - -
Div Payout % 16.68% - - - 18.12% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 19,546,814 19,381,630 19,051,261 18,831,016 18,996,200 18,941,139 18,886,077 2.32%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 26.65% 29.72% 29.17% 29.20% 21.71% 27.22% 30.55% -
ROE 3.38% 2.80% 1.91% 1.02% 2.40% 2.15% 1.78% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 45.20 33.23 22.72 11.98 38.44 27.35 20.06 71.95%
EPS 11.99 9.84 6.59 3.49 8.28 7.41 6.11 56.80%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 3.55 3.52 3.46 3.42 3.45 3.44 3.43 2.32%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 45.04 33.12 22.64 11.94 38.30 27.25 19.99 71.95%
EPS 11.95 9.81 6.57 3.48 8.25 7.38 6.09 56.79%
DPS 1.99 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 3.5377 3.5078 3.448 3.4082 3.4381 3.4281 3.4181 2.32%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.12 1.43 1.55 0.905 0.98 0.955 1.24 -
P/RPS 2.48 4.30 6.82 7.55 2.55 3.49 6.18 -45.62%
P/EPS 9.34 14.53 23.51 25.94 11.84 12.90 20.30 -40.42%
EY 10.71 6.88 4.25 3.86 8.44 7.75 4.93 67.81%
DY 1.79 0.00 0.00 0.00 1.53 0.00 0.00 -
P/NAPS 0.32 0.41 0.45 0.26 0.28 0.28 0.36 -7.55%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 22/02/21 25/11/20 28/08/20 29/05/20 25/02/20 -
Price 1.25 1.29 1.38 0.995 0.91 1.08 1.07 -
P/RPS 2.77 3.88 6.07 8.31 2.37 3.95 5.33 -35.38%
P/EPS 10.43 13.11 20.93 28.52 11.00 14.58 17.51 -29.22%
EY 9.59 7.63 4.78 3.51 9.09 6.86 5.71 41.33%
DY 1.60 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.35 0.37 0.40 0.29 0.26 0.31 0.31 8.43%

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