[IOIPG] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -51.32%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,195,297 895,824 1,194,725 899,515 891,716 643,554 894,408 21.34%
PBT 549,611 201,329 396,225 289,460 510,582 371,456 434,404 16.99%
Tax -184,245 -87,235 -107,780 -89,539 -111,970 -99,432 -123,636 30.49%
NP 365,366 114,094 288,445 199,921 398,612 272,024 310,768 11.40%
-
NP to SH 336,636 121,136 273,530 189,568 389,414 267,963 307,165 6.30%
-
Tax Rate 33.52% 43.33% 27.20% 30.93% 21.93% 26.77% 28.46% -
Total Cost 829,931 781,730 906,280 699,594 493,104 371,530 583,640 26.48%
-
Net Worth 19,237,170 14,569,412 16,279,447 16,179,407 15,876,448 14,727,415 14,153,681 22.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 348,710 - - - 352,809 - - -
Div Payout % 103.59% - - - 90.60% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 19,237,170 14,569,412 16,279,447 16,179,407 15,876,448 14,727,415 14,153,681 22.72%
NOSH 5,525,255 5,525,255 4,411,774 4,408,557 4,410,124 4,219,889 3,764,277 29.18%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 30.57% 12.74% 24.14% 22.23% 44.70% 42.27% 34.75% -
ROE 1.75% 0.83% 1.68% 1.17% 2.45% 1.82% 2.17% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.57 20.11 27.08 20.40 20.22 15.25 23.76 -9.17%
EPS 5.79 2.72 6.20 4.30 8.83 6.35 8.16 -20.46%
DPS 6.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.31 3.27 3.69 3.67 3.60 3.49 3.76 -8.15%
Adjusted Per Share Value based on latest NOSH - 4,408,557
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.63 16.21 21.62 16.28 16.14 11.65 16.19 21.32%
EPS 6.09 2.19 4.95 3.43 7.05 4.85 5.56 6.26%
DPS 6.31 0.00 0.00 0.00 6.39 0.00 0.00 -
NAPS 3.4817 2.6369 2.9464 2.9283 2.8734 2.6655 2.5616 22.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.20 2.07 2.10 2.49 2.35 2.31 2.25 -
P/RPS 10.70 10.30 7.75 12.20 11.62 15.15 9.47 8.48%
P/EPS 37.98 76.14 33.87 57.91 26.61 36.38 27.57 23.83%
EY 2.63 1.31 2.95 1.73 3.76 2.75 3.63 -19.34%
DY 2.73 0.00 0.00 0.00 3.40 0.00 0.00 -
P/NAPS 0.66 0.63 0.57 0.68 0.65 0.66 0.60 6.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 23/05/17 21/02/17 22/11/16 22/08/16 27/05/16 25/02/16 -
Price 2.06 2.08 2.13 2.39 2.44 2.25 2.06 -
P/RPS 10.02 10.35 7.87 11.71 12.07 14.75 8.67 10.13%
P/EPS 35.56 76.50 34.35 55.58 27.63 35.43 25.25 25.66%
EY 2.81 1.31 2.91 1.80 3.62 2.82 3.96 -20.46%
DY 2.91 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 0.62 0.64 0.58 0.65 0.68 0.64 0.55 8.32%

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