[IOIPG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 63.4%
YoY- 41.2%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,094,240 899,515 3,024,940 2,133,224 1,489,670 595,262 1,906,491 6.43%
PBT 685,685 289,460 1,524,699 1,014,117 642,661 208,257 1,130,326 -28.23%
Tax -197,319 -89,539 -424,440 -312,470 -213,038 -89,402 -229,729 -9.59%
NP 488,366 199,921 1,100,259 701,647 429,623 118,855 900,597 -33.37%
-
NP to SH 463,098 189,568 1,080,018 690,604 422,641 115,476 890,702 -35.21%
-
Tax Rate 28.78% 30.93% 27.84% 30.81% 33.15% 42.93% 20.32% -
Total Cost 1,605,874 699,594 1,924,681 1,431,577 1,060,047 476,407 1,005,894 36.40%
-
Net Worth 16,274,587 16,179,407 14,551,140 13,671,061 14,163,370 14,030,146 12,276,032 20.57%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 323,358 - - - 206,899 -
Div Payout % - - 29.94% - - - 23.23% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 16,274,587 16,179,407 14,551,140 13,671,061 14,163,370 14,030,146 12,276,032 20.57%
NOSH 4,410,457 4,408,557 4,041,983 3,917,209 3,766,853 3,761,433 3,448,323 17.74%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 23.32% 22.23% 36.37% 32.89% 28.84% 19.97% 47.24% -
ROE 2.85% 1.17% 7.42% 5.05% 2.98% 0.82% 7.26% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 47.48 20.40 74.84 54.46 39.55 15.83 55.29 -9.61%
EPS 10.50 4.30 26.72 17.63 11.22 3.07 25.83 -44.97%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 3.69 3.67 3.60 3.49 3.76 3.73 3.56 2.40%
Adjusted Per Share Value based on latest NOSH - 4,219,889
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.90 16.28 54.75 38.61 26.96 10.77 34.51 6.41%
EPS 8.38 3.43 19.55 12.50 7.65 2.09 16.12 -35.21%
DPS 0.00 0.00 5.85 0.00 0.00 0.00 3.74 -
NAPS 2.9455 2.9283 2.6336 2.4743 2.5634 2.5393 2.2218 20.57%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.10 2.49 2.35 2.31 2.25 1.98 1.85 -
P/RPS 4.42 12.20 3.14 4.24 5.69 12.51 3.35 20.19%
P/EPS 20.00 57.91 8.79 13.10 20.05 64.50 7.16 97.72%
EY 5.00 1.73 11.37 7.63 4.99 1.55 13.96 -49.40%
DY 0.00 0.00 3.40 0.00 0.00 0.00 3.24 -
P/NAPS 0.57 0.68 0.65 0.66 0.60 0.53 0.52 6.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 22/08/16 27/05/16 25/02/16 16/11/15 27/08/15 -
Price 2.13 2.39 2.44 2.25 2.06 2.09 1.93 -
P/RPS 4.49 11.71 3.26 4.13 5.21 13.21 3.49 18.19%
P/EPS 20.29 55.58 9.13 12.76 18.36 68.08 7.47 94.08%
EY 4.93 1.80 10.95 7.84 5.45 1.47 13.38 -48.44%
DY 0.00 0.00 3.28 0.00 0.00 0.00 3.11 -
P/NAPS 0.58 0.65 0.68 0.64 0.55 0.56 0.54 4.85%

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