[IOIPG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 44.94%
YoY- -23.99%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 560,062 2,792,610 2,118,635 1,577,423 869,979 4,185,361 2,990,064 -67.22%
PBT 202,154 1,071,532 765,271 543,537 354,125 1,436,625 887,014 -62.65%
Tax -89,110 -263,388 -229,667 -178,368 -103,154 -468,799 -284,554 -53.85%
NP 113,044 808,144 535,604 365,169 250,971 967,826 602,460 -67.19%
-
NP to SH 111,958 783,631 518,638 351,991 242,852 920,870 584,234 -66.72%
-
Tax Rate 44.08% 24.58% 30.01% 32.82% 29.13% 32.63% 32.08% -
Total Cost 447,018 1,984,466 1,583,031 1,212,254 619,008 3,217,535 2,387,604 -67.23%
-
Net Worth 18,280,401 18,335,462 18,005,094 18,060,155 18,115,216 19,237,170 14,569,412 16.31%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 275,307 - - - 348,710 - -
Div Payout % - 35.13% - - - 37.87% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 18,280,401 18,335,462 18,005,094 18,060,155 18,115,216 19,237,170 14,569,412 16.31%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.18% 28.94% 25.28% 23.15% 28.85% 23.12% 20.15% -
ROE 0.61% 4.27% 2.88% 1.95% 1.34% 4.79% 4.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.17 50.72 38.48 28.65 15.80 72.01 67.11 -71.54%
EPS 2.03 14.23 9.42 6.39 4.41 18.42 13.20 -71.26%
DPS 0.00 5.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.32 3.33 3.27 3.28 3.29 3.31 3.27 1.01%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.20 50.87 38.59 28.73 15.85 76.24 54.47 -67.23%
EPS 2.04 14.27 9.45 6.41 4.42 16.77 10.64 -66.71%
DPS 0.00 5.02 0.00 0.00 0.00 6.35 0.00 -
NAPS 3.33 3.34 3.2799 3.2899 3.2999 3.5043 2.654 16.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.67 1.60 1.62 1.85 2.02 2.20 2.07 -
P/RPS 16.42 3.15 4.21 6.46 12.78 3.05 3.08 204.86%
P/EPS 82.13 11.24 17.20 28.94 45.80 13.88 15.79 199.90%
EY 1.22 8.89 5.81 3.46 2.18 7.20 6.33 -66.60%
DY 0.00 3.13 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.50 0.48 0.50 0.56 0.61 0.66 0.63 -14.26%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 18/05/18 23/02/18 20/11/17 28/08/17 23/05/17 -
Price 1.67 1.78 1.60 1.98 1.99 2.06 2.08 -
P/RPS 16.42 3.51 4.16 6.91 12.59 2.86 3.10 203.55%
P/EPS 82.13 12.51 16.99 30.97 45.12 13.00 15.86 199.01%
EY 1.22 8.00 5.89 3.23 2.22 7.69 6.30 -66.49%
DY 0.00 2.81 0.00 0.00 0.00 2.91 0.00 -
P/NAPS 0.50 0.53 0.49 0.60 0.60 0.62 0.64 -15.16%

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