[IOIPG] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 76.4%
YoY- 8.7%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 715,942 737,791 704,826 431,773 658,645 578,952 591,343 13.63%
PBT 394,058 215,104 232,892 260,719 184,306 281,414 272,792 27.87%
Tax -99,822 -155,084 -107,620 -52,178 -64,882 -102,483 -100,447 -0.41%
NP 294,236 60,020 125,272 208,541 119,424 178,931 172,345 42.98%
-
NP to SH 292,480 59,718 125,724 208,813 118,372 178,753 170,975 43.17%
-
Tax Rate 25.33% 72.10% 46.21% 20.01% 35.20% 36.42% 36.82% -
Total Cost 421,706 677,771 579,554 223,232 539,221 400,021 418,998 0.43%
-
Net Worth 20,427,798 20,042,368 19,877,182 19,656,937 19,546,814 19,381,630 19,051,261 4.77%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 110,122 - - -
Div Payout % - - - - 93.03% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 20,427,798 20,042,368 19,877,182 19,656,937 19,546,814 19,381,630 19,051,261 4.77%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 41.10% 8.14% 17.77% 48.30% 18.13% 30.91% 29.14% -
ROE 1.43% 0.30% 0.63% 1.06% 0.61% 0.92% 0.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.00 13.40 12.80 7.84 11.96 10.51 10.74 13.61%
EPS 5.31 1.08 2.29 3.79 2.15 3.25 3.11 42.99%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.71 3.64 3.61 3.57 3.55 3.52 3.46 4.77%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.04 13.44 12.84 7.87 12.00 10.55 10.77 13.63%
EPS 5.33 1.09 2.29 3.80 2.16 3.26 3.11 43.35%
DPS 0.00 0.00 0.00 0.00 2.01 0.00 0.00 -
NAPS 3.7212 3.651 3.6209 3.5808 3.5607 3.5306 3.4704 4.77%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.00 0.98 1.10 1.20 1.12 1.43 1.55 -
P/RPS 7.69 7.31 8.59 15.30 9.36 13.60 14.43 -34.34%
P/EPS 18.83 90.36 48.18 31.64 52.10 44.05 49.92 -47.88%
EY 5.31 1.11 2.08 3.16 1.92 2.27 2.00 92.08%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.27 0.27 0.30 0.34 0.32 0.41 0.45 -28.92%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 25/05/22 25/02/22 25/11/21 26/08/21 27/05/21 22/02/21 -
Price 0.975 1.01 1.06 1.11 1.25 1.29 1.38 -
P/RPS 7.50 7.54 8.28 14.16 10.45 12.27 12.85 -30.22%
P/EPS 18.36 93.12 46.42 29.27 58.14 39.74 44.44 -44.61%
EY 5.45 1.07 2.15 3.42 1.72 2.52 2.25 80.65%
DY 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.26 0.28 0.29 0.31 0.35 0.37 0.40 -25.02%

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