[IOIPG] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 89.0%
YoY- 7.94%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 431,773 2,488,611 1,829,966 1,251,014 659,671 2,116,346 1,505,876 -56.48%
PBT 260,719 1,078,000 893,694 612,280 339,488 897,093 681,239 -47.25%
Tax -52,178 -414,687 -349,805 -247,322 -146,875 -437,677 -271,368 -66.65%
NP 208,541 663,313 543,889 364,958 192,613 459,416 409,871 -36.24%
-
NP to SH 208,813 660,209 541,837 363,084 192,109 455,693 407,744 -35.96%
-
Tax Rate 20.01% 38.47% 39.14% 40.39% 43.26% 48.79% 39.83% -
Total Cost 223,232 1,825,298 1,286,077 886,056 467,058 1,656,930 1,096,005 -65.34%
-
Net Worth 19,656,937 19,546,814 19,381,630 19,051,261 18,831,016 18,996,200 18,941,139 2.50%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 110,122 - - - 82,592 - -
Div Payout % - 16.68% - - - 18.12% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 19,656,937 19,546,814 19,381,630 19,051,261 18,831,016 18,996,200 18,941,139 2.50%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 48.30% 26.65% 29.72% 29.17% 29.20% 21.71% 27.22% -
ROE 1.06% 3.38% 2.80% 1.91% 1.02% 2.40% 2.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.84 45.20 33.23 22.72 11.98 38.44 27.35 -56.49%
EPS 3.79 11.99 9.84 6.59 3.49 8.28 7.41 -36.01%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 3.57 3.55 3.52 3.46 3.42 3.45 3.44 2.50%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.87 45.33 33.34 22.79 12.02 38.55 27.43 -56.46%
EPS 3.80 12.03 9.87 6.61 3.50 8.30 7.43 -36.02%
DPS 0.00 2.01 0.00 0.00 0.00 1.50 0.00 -
NAPS 3.5808 3.5607 3.5306 3.4704 3.4303 3.4604 3.4504 2.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.20 1.12 1.43 1.55 0.905 0.98 0.955 -
P/RPS 15.30 2.48 4.30 6.82 7.55 2.55 3.49 167.62%
P/EPS 31.64 9.34 14.53 23.51 25.94 11.84 12.90 81.77%
EY 3.16 10.71 6.88 4.25 3.86 8.44 7.75 -44.98%
DY 0.00 1.79 0.00 0.00 0.00 1.53 0.00 -
P/NAPS 0.34 0.32 0.41 0.45 0.26 0.28 0.28 13.80%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 22/02/21 25/11/20 28/08/20 29/05/20 -
Price 1.11 1.25 1.29 1.38 0.995 0.91 1.08 -
P/RPS 14.16 2.77 3.88 6.07 8.31 2.37 3.95 134.04%
P/EPS 29.27 10.43 13.11 20.93 28.52 11.00 14.58 59.07%
EY 3.42 9.59 7.63 4.78 3.51 9.09 6.86 -37.09%
DY 0.00 1.60 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 0.31 0.35 0.37 0.40 0.29 0.26 0.31 0.00%

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