[IOIPG] QoQ TTM Result on 30-Sep-2017 [#1]

Stock

[IOIPG] IOI PROPERTIES GROUP BERHAD

Announcement Date

20-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- 5.79%

YoY- -15.59%

Quarter Report

IOIPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	2,792,610	3,313,932	3,668,544	4,155,825	4,185,361	3,881,780	3,629,510	-16.07%
YoY %	-15.73%	-9.67%	-11.73%	-0.71%	7.82%	6.95%	-	-
Horiz. %	76.94%	91.31%	101.08%	114.50%	115.31%	106.95%	100.00%	-
PBT	1,071,532	1,314,882	1,294,477	1,501,290	1,436,625	1,397,596	1,567,723	-22.46%
YoY %	-18.51%	1.58%	-13.78%	4.50%	2.79%	-10.85%	-	-
Horiz. %	68.35%	83.87%	82.57%	95.76%	91.64%	89.15%	100.00%	-
Tax	-263,388	-413,912	-449,848	-482,414	-468,799	-396,524	-408,721	-25.45%
YoY %	36.37%	7.99%	6.75%	-2.90%	-18.23%	2.98%	-	-
Horiz. %	64.44%	101.27%	110.06%	118.03%	114.70%	97.02%	100.00%	-
NP	808,144	900,970	844,629	1,018,876	967,826	1,001,072	1,159,002	-21.41%
YoY %	-10.30%	6.67%	-17.10%	5.27%	-3.32%	-13.63%	-	-
Horiz. %	69.73%	77.74%	72.88%	87.91%	83.51%	86.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	783,631	855,274	809,763	974,154	920,870	973,648	1,120,475	-21.26%
YoY %	-8.38%	5.62%	-16.88%	5.79%	-5.42%	-13.10%	-	-
Horiz. %	69.94%	76.33%	72.27%	86.94%	82.19%	86.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	31.48%	34.75%	32.13%	32.63%	28.37%	26.07%	-
YoY %	-21.92%	-9.41%	8.15%	-1.53%	15.02%	8.82%	-	-
Horiz. %	94.28%	120.75%	133.29%	123.25%	125.16%	108.82%	100.00%	-
Total Cost	1,984,466	2,412,962	2,823,915	3,136,949	3,217,535	2,880,708	2,470,508	-13.62%
YoY %	-17.76%	-14.55%	-9.98%	-2.50%	11.69%	16.60%	-	-
Horiz. %	80.33%	97.67%	114.31%	126.98%	130.24%	116.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,335,462	18,005,094	18,060,155	18,115,216	19,237,170	14,569,412	16,279,447	8.27%
YoY %	1.83%	-0.30%	-0.30%	-5.83%	32.04%	-10.50%	-	-
Horiz. %	112.63%	110.60%	110.94%	111.28%	118.17%	89.50%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	275,307	348,710	348,710	348,710	348,710	352,809	352,809	-15.27%
YoY %	-21.05%	0.00%	0.00%	0.00%	-1.16%	0.00%	-	-
Horiz. %	78.03%	98.84%	98.84%	98.84%	98.84%	100.00%	100.00%	-
Div Payout %	35.13%	40.77%	43.06%	35.80%	37.87%	36.24%	31.49%	-
YoY %	-13.83%	-5.32%	20.28%	-5.47%	4.50%	15.08%	-	-
Horiz. %	111.56%	129.47%	136.74%	113.69%	120.26%	115.08%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	18,335,462	18,005,094	18,060,155	18,115,216	19,237,170	14,569,412	16,279,447	8.27%
YoY %	1.83%	-0.30%	-0.30%	-5.83%	32.04%	-10.50%	-	-
Horiz. %	112.63%	110.60%	110.94%	111.28%	118.17%	89.50%	100.00%	-
NOSH	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	4,411,774	16.23%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	25.24%	-	-
Horiz. %	125.24%	125.24%	125.24%	125.24%	125.24%	125.24%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	28.94%	27.19%	23.02%	24.52%	23.12%	25.79%	31.93%	-
YoY %	6.44%	18.11%	-6.12%	6.06%	-10.35%	-19.23%	-	-
Horiz. %	90.64%	85.16%	72.10%	76.79%	72.41%	80.77%	100.00%	-
ROE	4.27%	4.75%	4.48%	5.38%	4.79%	6.68%	6.88%	-
YoY %	-10.11%	6.03%	-16.73%	12.32%	-28.29%	-2.91%	-	-
Horiz. %	62.06%	69.04%	65.12%	78.20%	69.62%	97.09%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	50.72	60.19	66.63	75.48	72.01	87.12	82.27	-27.62%
YoY %	-15.73%	-9.67%	-11.72%	4.82%	-17.34%	5.90%	-	-
Horiz. %	61.65%	73.16%	80.99%	91.75%	87.53%	105.90%	100.00%	-
EPS	14.23	15.53	14.71	17.69	15.84	21.85	25.40	-32.11%
YoY %	-8.37%	5.57%	-16.85%	11.68%	-27.51%	-13.98%	-	-
Horiz. %	56.02%	61.14%	57.91%	69.65%	62.36%	86.02%	100.00%	-
DPS	5.00	6.33	6.33	6.33	6.00	8.00	8.00	-26.96%
YoY %	-21.01%	0.00%	0.00%	5.50%	-25.00%	0.00%	-	-
Horiz. %	62.50%	79.12%	79.12%	79.12%	75.00%	100.00%	100.00%	-
NAPS	3.33	3.27	3.28	3.29	3.31	3.27	3.69	-6.63%
YoY %	1.83%	-0.30%	-0.30%	-0.60%	1.22%	-11.38%	-	-
Horiz. %	90.24%	88.62%	88.89%	89.16%	89.70%	88.62%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,525,255
RPS	50.54	59.98	66.40	75.22	75.75	70.26	65.69	-16.07%
YoY %	-15.74%	-9.67%	-11.73%	-0.70%	7.81%	6.96%	-	-
Horiz. %	76.94%	91.31%	101.08%	114.51%	115.31%	106.96%	100.00%	-
EPS	14.18	15.48	14.66	17.63	16.67	17.62	20.28	-21.27%
YoY %	-8.40%	5.59%	-16.85%	5.76%	-5.39%	-13.12%	-	-
Horiz. %	69.92%	76.33%	72.29%	86.93%	82.20%	86.88%	100.00%	-
DPS	4.98	6.31	6.31	6.31	6.31	6.39	6.39	-15.35%
YoY %	-21.08%	0.00%	0.00%	0.00%	-1.25%	0.00%	-	-
Horiz. %	77.93%	98.75%	98.75%	98.75%	98.75%	100.00%	100.00%	-
NAPS	3.3185	3.2587	3.2687	3.2786	3.4817	2.6369	2.9464	8.27%
YoY %	1.84%	-0.31%	-0.30%	-5.83%	32.04%	-10.50%	-	-
Horiz. %	112.63%	110.60%	110.94%	111.27%	118.17%	89.50%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.60	1.62	1.85	2.02	2.20	2.07	2.10	-
P/RPS	3.15	2.69	2.78	2.68	3.05	2.38	2.55	15.17%
YoY %	17.10%	-3.24%	3.73%	-12.13%	28.15%	-6.67%	-	-
Horiz. %	123.53%	105.49%	109.02%	105.10%	119.61%	93.33%	100.00%	-
P/EPS	11.24	10.43	12.58	11.42	13.88	9.47	8.27	22.76%
YoY %	7.77%	-17.09%	10.16%	-17.72%	46.57%	14.51%	-	-
Horiz. %	135.91%	126.12%	152.12%	138.09%	167.84%	114.51%	100.00%	-
EY	8.89	9.59	7.95	8.76	7.20	10.56	12.09	-18.57%
YoY %	-7.30%	20.63%	-9.25%	21.67%	-31.82%	-12.66%	-	-
Horiz. %	73.53%	79.32%	65.76%	72.46%	59.55%	87.34%	100.00%	-
DY	3.13	3.91	3.42	3.14	2.73	3.86	3.81	-12.31%
YoY %	-19.95%	14.33%	8.92%	15.02%	-29.27%	1.31%	-	-
Horiz. %	82.15%	102.62%	89.76%	82.41%	71.65%	101.31%	100.00%	-
P/NAPS	0.48	0.50	0.56	0.61	0.66	0.63	0.57	-10.85%
YoY %	-4.00%	-10.71%	-8.20%	-7.58%	4.76%	10.53%	-	-
Horiz. %	84.21%	87.72%	98.25%	107.02%	115.79%	110.53%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	18/05/18	23/02/18	20/11/17	28/08/17	23/05/17	21/02/17	-
Price	1.78	1.60	1.98	1.99	2.06	2.08	2.13	-
P/RPS	3.51	2.66	2.97	2.64	2.86	2.39	2.59	22.53%
YoY %	31.95%	-10.44%	12.50%	-7.69%	19.67%	-7.72%	-	-
Horiz. %	135.52%	102.70%	114.67%	101.93%	110.42%	92.28%	100.00%	-
P/EPS	12.51	10.30	13.46	11.25	13.00	9.52	8.39	30.61%
YoY %	21.46%	-23.48%	19.64%	-13.46%	36.55%	13.47%	-	-
Horiz. %	149.11%	122.77%	160.43%	134.09%	154.95%	113.47%	100.00%	-
EY	8.00	9.71	7.43	8.89	7.69	10.51	11.92	-23.40%
YoY %	-17.61%	30.69%	-16.42%	15.60%	-26.83%	-11.83%	-	-
Horiz. %	67.11%	81.46%	62.33%	74.58%	64.51%	88.17%	100.00%	-
DY	2.81	3.96	3.20	3.18	2.91	3.85	3.75	-17.54%
YoY %	-29.04%	23.75%	0.63%	9.28%	-24.42%	2.67%	-	-
Horiz. %	74.93%	105.60%	85.33%	84.80%	77.60%	102.67%	100.00%	-
P/NAPS	0.53	0.49	0.60	0.60	0.62	0.64	0.58	-5.84%
YoY %	8.16%	-18.33%	0.00%	-3.23%	-3.12%	10.34%	-	-
Horiz. %	91.38%	84.48%	103.45%	103.45%	106.90%	110.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos