[IOIPG] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 363.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 468,387 448,258 375,519 417,169 361,465 395,202 325,920 27.37%
PBT 162,995 333,945 147,125 496,851 114,975 376,951 166,540 -1.42%
Tax -51,485 -51,176 -44,892 -79,803 -24,354 -69,022 -53,662 -2.72%
NP 111,510 282,769 102,233 417,048 90,621 307,929 112,878 -0.81%
-
NP to SH 107,760 280,348 101,001 413,052 89,111 300,174 112,452 -2.80%
-
Tax Rate 31.59% 15.32% 30.51% 16.06% 21.18% 18.31% 32.22% -
Total Cost 356,877 165,489 273,286 121 270,844 87,273 213,042 41.09%
-
Net Worth 12,052,105 11,570,432 11,330,240 11,241,493 10,984,956 10,912,473 10,564,654 9.18%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 259,169 - - - -
Div Payout % - - - 62.75% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 12,052,105 11,570,432 11,330,240 11,241,493 10,984,956 10,912,473 10,564,654 9.18%
NOSH 3,544,736 3,241,017 3,237,211 3,239,623 3,240,400 3,238,122 3,240,691 6.16%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.81% 63.08% 27.22% 99.97% 25.07% 77.92% 34.63% -
ROE 0.89% 2.42% 0.89% 3.67% 0.81% 2.75% 1.06% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.21 13.83 11.60 12.88 11.15 12.20 10.06 19.93%
EPS 3.04 8.65 3.12 12.75 2.75 9.27 3.47 -8.44%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.40 3.57 3.50 3.47 3.39 3.37 3.26 2.84%
Adjusted Per Share Value based on latest NOSH - 3,239,623
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.48 8.11 6.80 7.55 6.54 7.15 5.90 27.38%
EPS 1.95 5.07 1.83 7.48 1.61 5.43 2.04 -2.96%
DPS 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
NAPS 2.1813 2.0941 2.0506 2.0346 1.9881 1.975 1.9121 9.18%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 - - -
Price 2.18 2.42 2.62 2.52 2.66 0.00 0.00 -
P/RPS 16.50 17.50 22.59 19.57 23.85 0.00 0.00 -
P/EPS 71.71 27.98 83.97 19.76 96.73 0.00 0.00 -
EY 1.39 3.57 1.19 5.06 1.03 0.00 0.00 -
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.75 0.73 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 13/02/15 21/11/14 25/08/14 23/05/14 25/02/14 08/01/14 -
Price 2.09 2.07 2.45 2.38 2.64 2.59 0.00 -
P/RPS 15.82 14.97 21.12 18.48 23.67 21.22 0.00 -
P/EPS 68.75 23.93 78.53 18.67 96.00 27.94 0.00 -
EY 1.45 4.18 1.27 5.36 1.04 3.58 0.00 -
DY 0.00 0.00 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.70 0.69 0.78 0.77 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