[IOIPG] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -75.55%
YoY- -10.18%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 614,327 468,387 448,258 375,519 417,169 361,465 395,202 34.29%
PBT 486,261 162,995 333,945 147,125 496,851 114,975 376,951 18.55%
Tax -82,176 -51,485 -51,176 -44,892 -79,803 -24,354 -69,022 12.36%
NP 404,085 111,510 282,769 102,233 417,048 90,621 307,929 19.92%
-
NP to SH 401,593 107,760 280,348 101,001 413,052 89,111 300,174 21.48%
-
Tax Rate 16.90% 31.59% 15.32% 30.51% 16.06% 21.18% 18.31% -
Total Cost 210,242 356,877 165,489 273,286 121 270,844 87,273 79.99%
-
Net Worth 13,436,757 12,052,105 11,570,432 11,330,240 11,241,493 10,984,956 10,912,473 14.92%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 226,462 - - - 259,169 - - -
Div Payout % 56.39% - - - 62.75% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 13,436,757 12,052,105 11,570,432 11,330,240 11,241,493 10,984,956 10,912,473 14.92%
NOSH 3,774,370 3,544,736 3,241,017 3,237,211 3,239,623 3,240,400 3,238,122 10.78%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 65.78% 23.81% 63.08% 27.22% 99.97% 25.07% 77.92% -
ROE 2.99% 0.89% 2.42% 0.89% 3.67% 0.81% 2.75% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.28 13.21 13.83 11.60 12.88 11.15 12.20 21.27%
EPS 10.64 3.04 8.65 3.12 12.75 2.75 9.27 9.65%
DPS 6.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.56 3.40 3.57 3.50 3.47 3.39 3.37 3.73%
Adjusted Per Share Value based on latest NOSH - 3,237,211
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.12 8.48 8.11 6.80 7.55 6.54 7.15 34.34%
EPS 7.27 1.95 5.07 1.83 7.48 1.61 5.43 21.54%
DPS 4.10 0.00 0.00 0.00 4.69 0.00 0.00 -
NAPS 2.4319 2.1813 2.0941 2.0506 2.0346 1.9881 1.975 14.92%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 - -
Price 1.85 2.18 2.42 2.62 2.52 2.66 0.00 -
P/RPS 11.37 16.50 17.50 22.59 19.57 23.85 0.00 -
P/EPS 17.39 71.71 27.98 83.97 19.76 96.73 0.00 -
EY 5.75 1.39 3.57 1.19 5.06 1.03 0.00 -
DY 3.24 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 0.52 0.64 0.68 0.75 0.73 0.78 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 14/05/15 13/02/15 21/11/14 25/08/14 23/05/14 25/02/14 -
Price 1.93 2.09 2.07 2.45 2.38 2.64 2.59 -
P/RPS 11.86 15.82 14.97 21.12 18.48 23.67 21.22 -32.22%
P/EPS 18.14 68.75 23.93 78.53 18.67 96.00 27.94 -25.08%
EY 5.51 1.45 4.18 1.27 5.36 1.04 3.58 33.41%
DY 3.11 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 0.54 0.61 0.58 0.70 0.69 0.78 0.77 -21.11%

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