[IOIPG] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 77.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,709,333 1,606,742 1,551,099 1,456,189 1,039,020 673,224 280,609 233.90%
PBT 1,109,541 1,061,521 1,104,527 1,120,404 654,928 539,953 163,002 259.59%
Tax -219,512 -192,381 -210,227 -216,662 -144,703 -120,349 -51,327 163.70%
NP 890,029 869,140 894,300 903,742 510,225 419,604 111,675 299.49%
-
NP to SH 878,682 860,033 879,859 889,918 500,345 411,234 111,060 297.55%
-
Tax Rate 19.78% 18.12% 19.03% 19.34% 22.09% 22.29% 31.49% -
Total Cost 819,304 737,602 656,799 552,447 528,795 253,620 168,934 186.79%
-
Net Worth 10,634,210 11,570,432 11,330,240 9,718,870 10,984,956 10,912,473 10,564,654 0.43%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 259,169 259,169 259,169 259,169 - - - -
Div Payout % 29.50% 30.13% 29.46% 29.12% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 10,634,210 11,570,432 11,330,240 9,718,870 10,984,956 10,912,473 10,564,654 0.43%
NOSH 3,544,736 3,241,017 3,237,211 3,239,623 3,240,400 3,238,122 3,240,691 6.16%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 52.07% 54.09% 57.66% 62.06% 49.11% 62.33% 39.80% -
ROE 8.26% 7.43% 7.77% 9.16% 4.55% 3.77% 1.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 48.22 49.58 47.91 44.95 32.06 20.79 8.66 214.48%
EPS 24.79 26.54 27.18 27.47 15.44 12.70 3.43 274.26%
DPS 7.31 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 3.00 3.57 3.50 3.00 3.39 3.37 3.26 -5.39%
Adjusted Per Share Value based on latest NOSH - 3,239,623
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.94 29.08 28.07 26.36 18.80 12.18 5.08 233.87%
EPS 15.90 15.57 15.92 16.11 9.06 7.44 2.01 297.51%
DPS 4.69 4.69 4.69 4.69 0.00 0.00 0.00 -
NAPS 1.9247 2.0941 2.0506 1.759 1.9881 1.975 1.9121 0.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 - - -
Price 2.18 2.42 2.62 2.52 2.66 0.00 0.00 -
P/RPS 4.52 4.88 5.47 5.61 8.30 0.00 0.00 -
P/EPS 8.79 9.12 9.64 9.17 17.23 0.00 0.00 -
EY 11.37 10.97 10.37 10.90 5.80 0.00 0.00 -
DY 3.35 3.31 3.05 3.17 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.75 0.84 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 13/02/15 21/11/14 25/08/14 - - - -
Price 2.09 2.07 2.45 2.38 0.00 0.00 0.00 -
P/RPS 4.33 4.18 5.11 5.29 0.00 0.00 0.00 -
P/EPS 8.43 7.80 9.01 8.66 0.00 0.00 0.00 -
EY 11.86 12.82 11.09 11.54 0.00 0.00 0.00 -
DY 3.50 3.86 3.27 3.36 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.70 0.79 0.00 0.00 0.00 -

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