[IOIPG] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 166.0%
YoY- 9.57%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 899,515 891,716 643,554 894,408 595,262 614,327 468,387 54.31%
PBT 289,460 510,582 371,456 434,404 208,257 486,261 162,995 46.49%
Tax -89,539 -111,970 -99,432 -123,636 -89,402 -82,176 -51,485 44.47%
NP 199,921 398,612 272,024 310,768 118,855 404,085 111,510 47.42%
-
NP to SH 189,568 389,414 267,963 307,165 115,476 401,593 107,760 45.57%
-
Tax Rate 30.93% 21.93% 26.77% 28.46% 42.93% 16.90% 31.59% -
Total Cost 699,594 493,104 371,530 583,640 476,407 210,242 356,877 56.44%
-
Net Worth 16,179,407 15,876,448 14,727,415 14,153,681 14,030,146 13,436,757 12,052,105 21.62%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 352,809 - - - 226,462 - -
Div Payout % - 90.60% - - - 56.39% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 16,179,407 15,876,448 14,727,415 14,153,681 14,030,146 13,436,757 12,052,105 21.62%
NOSH 4,408,557 4,410,124 4,219,889 3,764,277 3,761,433 3,774,370 3,544,736 15.60%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.23% 44.70% 42.27% 34.75% 19.97% 65.78% 23.81% -
ROE 1.17% 2.45% 1.82% 2.17% 0.82% 2.99% 0.89% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.40 20.22 15.25 23.76 15.83 16.28 13.21 33.49%
EPS 4.30 8.83 6.35 8.16 3.07 10.64 3.04 25.92%
DPS 0.00 8.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.67 3.60 3.49 3.76 3.73 3.56 3.40 5.21%
Adjusted Per Share Value based on latest NOSH - 3,764,277
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.28 16.14 11.65 16.19 10.77 11.12 8.48 54.28%
EPS 3.43 7.05 4.85 5.56 2.09 7.27 1.95 45.56%
DPS 0.00 6.39 0.00 0.00 0.00 4.10 0.00 -
NAPS 2.9283 2.8734 2.6655 2.5616 2.5393 2.4319 2.1813 21.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.49 2.35 2.31 2.25 1.98 1.85 2.18 -
P/RPS 12.20 11.62 15.15 9.47 12.51 11.37 16.50 -18.18%
P/EPS 57.91 26.61 36.38 27.57 64.50 17.39 71.71 -13.24%
EY 1.73 3.76 2.75 3.63 1.55 5.75 1.39 15.65%
DY 0.00 3.40 0.00 0.00 0.00 3.24 0.00 -
P/NAPS 0.68 0.65 0.66 0.60 0.53 0.52 0.64 4.11%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 27/05/16 25/02/16 16/11/15 27/08/15 14/05/15 -
Price 2.39 2.44 2.25 2.06 2.09 1.93 2.09 -
P/RPS 11.71 12.07 14.75 8.67 13.21 11.86 15.82 -18.12%
P/EPS 55.58 27.63 35.43 25.25 68.08 18.14 68.75 -13.18%
EY 1.80 3.62 2.82 3.96 1.47 5.51 1.45 15.46%
DY 0.00 3.28 0.00 0.00 0.00 3.11 0.00 -
P/NAPS 0.65 0.68 0.64 0.55 0.56 0.54 0.61 4.31%

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