[IOIPG] QoQ Quarter Result on 31-Dec-2014 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 177.57%
YoY- -6.6%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 595,262 614,327 468,387 448,258 375,519 417,169 361,465 39.41%
PBT 208,257 486,261 162,995 333,945 147,125 496,851 114,975 48.53%
Tax -89,402 -82,176 -51,485 -51,176 -44,892 -79,803 -24,354 137.77%
NP 118,855 404,085 111,510 282,769 102,233 417,048 90,621 19.79%
-
NP to SH 115,476 401,593 107,760 280,348 101,001 413,052 89,111 18.84%
-
Tax Rate 42.93% 16.90% 31.59% 15.32% 30.51% 16.06% 21.18% -
Total Cost 476,407 210,242 356,877 165,489 273,286 121 270,844 45.66%
-
Net Worth 14,030,146 13,436,757 12,052,105 11,570,432 11,330,240 11,241,493 10,984,956 17.70%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 226,462 - - - 259,169 - -
Div Payout % - 56.39% - - - 62.75% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 14,030,146 13,436,757 12,052,105 11,570,432 11,330,240 11,241,493 10,984,956 17.70%
NOSH 3,761,433 3,774,370 3,544,736 3,241,017 3,237,211 3,239,623 3,240,400 10.44%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.97% 65.78% 23.81% 63.08% 27.22% 99.97% 25.07% -
ROE 0.82% 2.99% 0.89% 2.42% 0.89% 3.67% 0.81% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.83 16.28 13.21 13.83 11.60 12.88 11.15 26.29%
EPS 3.07 10.64 3.04 8.65 3.12 12.75 2.75 7.60%
DPS 0.00 6.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.73 3.56 3.40 3.57 3.50 3.47 3.39 6.57%
Adjusted Per Share Value based on latest NOSH - 3,241,017
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.77 11.12 8.48 8.11 6.80 7.55 6.54 39.40%
EPS 2.09 7.27 1.95 5.07 1.83 7.48 1.61 18.98%
DPS 0.00 4.10 0.00 0.00 0.00 4.69 0.00 -
NAPS 2.5393 2.4319 2.1813 2.0941 2.0506 2.0346 1.9881 17.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.98 1.85 2.18 2.42 2.62 2.52 2.66 -
P/RPS 12.51 11.37 16.50 17.50 22.59 19.57 23.85 -34.93%
P/EPS 64.50 17.39 71.71 27.98 83.97 19.76 96.73 -23.65%
EY 1.55 5.75 1.39 3.57 1.19 5.06 1.03 31.28%
DY 0.00 3.24 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 0.53 0.52 0.64 0.68 0.75 0.73 0.78 -22.69%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 27/08/15 14/05/15 13/02/15 21/11/14 25/08/14 23/05/14 -
Price 2.09 1.93 2.09 2.07 2.45 2.38 2.64 -
P/RPS 13.21 11.86 15.82 14.97 21.12 18.48 23.67 -32.19%
P/EPS 68.08 18.14 68.75 23.93 78.53 18.67 96.00 -20.45%
EY 1.47 5.51 1.45 4.18 1.27 5.36 1.04 25.92%
DY 0.00 3.11 0.00 0.00 0.00 3.36 0.00 -
P/NAPS 0.56 0.54 0.61 0.58 0.70 0.69 0.78 -19.80%

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