[IOIPG] QoQ TTM 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- 2.96%

YoY- 8.37%

Quarter Report

IOIPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	3,329,193	3,024,940	2,747,551	2,572,384	2,126,234	1,906,491	1,709,333	55.76%
YoY %	10.06%	10.10%	6.81%	20.98%	11.53%	11.53%	-	-
Horiz. %	194.77%	176.97%	160.74%	150.49%	124.39%	111.53%	100.00%	-
PBT	1,605,902	1,524,699	1,500,378	1,291,917	1,191,458	1,130,326	1,109,541	27.86%
YoY %	5.33%	1.62%	16.14%	8.43%	5.41%	1.87%	-	-
Horiz. %	144.74%	137.42%	135.23%	116.44%	107.38%	101.87%	100.00%	-
Tax	-424,577	-424,440	-394,646	-346,699	-274,239	-229,729	-219,512	55.05%
YoY %	-0.03%	-7.55%	-13.83%	-26.42%	-19.38%	-4.65%	-	-
Horiz. %	193.42%	193.36%	179.78%	157.94%	124.93%	104.65%	100.00%	-
NP	1,181,325	1,100,259	1,105,732	945,218	917,219	900,597	890,029	20.71%
YoY %	7.37%	-0.49%	16.98%	3.05%	1.85%	1.19%	-	-
Horiz. %	132.73%	123.62%	124.24%	106.20%	103.05%	101.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,154,110	1,080,018	1,092,197	931,994	905,177	890,702	878,682	19.87%
YoY %	6.86%	-1.12%	17.19%	2.96%	1.63%	1.37%	-	-
Horiz. %	131.35%	122.91%	124.30%	106.07%	103.02%	101.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.44%	27.84%	26.30%	26.84%	23.02%	20.32%	19.78%	-
YoY %	-5.03%	5.86%	-2.01%	16.59%	13.29%	2.73%	-	-
Horiz. %	133.67%	140.75%	132.96%	135.69%	116.38%	102.73%	100.00%	-
Total Cost	2,147,868	1,924,681	1,641,819	1,627,166	1,209,015	1,005,894	819,304	89.79%
YoY %	11.60%	17.23%	0.90%	34.59%	20.19%	22.77%	-	-
Horiz. %	262.16%	234.92%	200.39%	198.60%	147.57%	122.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,179,407	15,876,448	14,727,415	14,153,681	14,030,146	13,436,757	10,634,210	32.18%
YoY %	1.91%	7.80%	4.05%	0.88%	4.42%	26.35%	-	-
Horiz. %	152.14%	149.30%	138.49%	133.10%	131.93%	126.35%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	352,809	352,809	226,462	226,462	226,462	226,462	259,169	22.76%
YoY %	0.00%	55.79%	0.00%	0.00%	0.00%	-12.62%	-	-
Horiz. %	136.13%	136.13%	87.38%	87.38%	87.38%	87.38%	100.00%	-
Div Payout %	30.57%	32.67%	20.73%	24.30%	25.02%	25.43%	29.50%	-
YoY %	-6.43%	57.60%	-14.69%	-2.88%	-1.61%	-13.80%	-	-
Horiz. %	103.63%	110.75%	70.27%	82.37%	84.81%	86.20%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	16,179,407	15,876,448	14,727,415	14,153,681	14,030,146	13,436,757	10,634,210	32.18%
YoY %	1.91%	7.80%	4.05%	0.88%	4.42%	26.35%	-	-
Horiz. %	152.14%	149.30%	138.49%	133.10%	131.93%	126.35%	100.00%	-
NOSH	4,408,557	4,410,124	4,219,889	3,764,277	3,761,433	3,774,370	3,544,736	15.60%
YoY %	-0.04%	4.51%	12.10%	0.08%	-0.34%	6.48%	-	-
Horiz. %	124.37%	124.41%	119.05%	106.19%	106.11%	106.48%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	35.48%	36.37%	40.24%	36.74%	43.14%	47.24%	52.07%	-
YoY %	-2.45%	-9.62%	9.53%	-14.84%	-8.68%	-9.28%	-	-
Horiz. %	68.14%	69.85%	77.28%	70.56%	82.85%	90.72%	100.00%	-
ROE	7.13%	6.80%	7.42%	6.58%	6.45%	6.63%	8.26%	-
YoY %	4.85%	-8.36%	12.77%	2.02%	-2.71%	-19.73%	-	-
Horiz. %	86.32%	82.32%	89.83%	79.66%	78.09%	80.27%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	75.52	68.59	65.11	68.34	56.53	50.51	48.22	34.75%
YoY %	10.10%	5.34%	-4.73%	20.89%	11.92%	4.75%	-	-
Horiz. %	156.62%	142.24%	135.03%	141.73%	117.23%	104.75%	100.00%	-
EPS	26.18	24.49	25.88	24.76	24.06	23.60	24.79	3.69%
YoY %	6.90%	-5.37%	4.52%	2.91%	1.95%	-4.80%	-	-
Horiz. %	105.61%	98.79%	104.40%	99.88%	97.06%	95.20%	100.00%	-
DPS	8.00	8.00	5.37	6.02	6.02	6.00	7.31	6.18%
YoY %	0.00%	48.98%	-10.80%	0.00%	0.33%	-17.92%	-	-
Horiz. %	109.44%	109.44%	73.46%	82.35%	82.35%	82.08%	100.00%	-
NAPS	3.67	3.60	3.49	3.76	3.73	3.56	3.00	14.34%
YoY %	1.94%	3.15%	-7.18%	0.80%	4.78%	18.67%	-	-
Horiz. %	122.33%	120.00%	116.33%	125.33%	124.33%	118.67%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,764,277
RPS	60.25	54.75	49.73	46.56	38.48	34.51	30.94	55.75%
YoY %	10.05%	10.09%	6.81%	21.00%	11.50%	11.54%	-	-
Horiz. %	194.73%	176.96%	160.73%	150.48%	124.37%	111.54%	100.00%	-
EPS	20.89	19.55	19.77	16.87	16.38	16.12	15.90	19.89%
YoY %	6.85%	-1.11%	17.19%	2.99%	1.61%	1.38%	-	-
Horiz. %	131.38%	122.96%	124.34%	106.10%	103.02%	101.38%	100.00%	-
DPS	6.39	6.39	4.10	4.10	4.10	4.10	4.69	22.83%
YoY %	0.00%	55.85%	0.00%	0.00%	0.00%	-12.58%	-	-
Horiz. %	136.25%	136.25%	87.42%	87.42%	87.42%	87.42%	100.00%	-
NAPS	2.9283	2.8734	2.6655	2.5616	2.5393	2.4319	1.9247	32.18%
YoY %	1.91%	7.80%	4.06%	0.88%	4.42%	26.35%	-	-
Horiz. %	152.14%	149.29%	138.49%	133.09%	131.93%	126.35%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
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	3.30	3.43	3.55	3.29	3.50	3.66	4.52	-18.87%
YoY %	-3.79%	-3.38%	7.90%	-6.00%	-4.37%	-19.03%	-	-
Horiz. %	73.01%	75.88%	78.54%	72.79%	77.43%	80.97%	100.00%	-
P/EPS	9.51	9.60	8.93	9.09	8.23	7.84	8.79	5.37%
YoY %	-0.94%	7.50%	-1.76%	10.45%	4.97%	-10.81%	-	-
Horiz. %	108.19%	109.22%	101.59%	103.41%	93.63%	89.19%	100.00%	-
EY	10.51	10.42	11.20	11.00	12.15	12.76	11.37	-5.09%
YoY %	0.86%	-6.96%	1.82%	-9.47%	-4.78%	12.23%	-	-
Horiz. %	92.44%	91.64%	98.50%	96.75%	106.86%	112.23%	100.00%	-
DY	3.21	3.40	2.32	2.67	3.04	3.24	3.35	-2.79%
YoY %	-5.59%	46.55%	-13.11%	-12.17%	-6.17%	-3.28%	-	-
Horiz. %	95.82%	101.49%	69.25%	79.70%	90.75%	96.72%	100.00%	-
P/NAPS	0.68	0.65	0.66	0.60	0.53	0.52	0.73	-4.60%
YoY %	4.62%	-1.52%	10.00%	13.21%	1.92%	-28.77%	-	-
Horiz. %	93.15%	89.04%	90.41%	82.19%	72.60%	71.23%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
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	3.16	3.56	3.46	3.01	3.70	3.82	4.33	-18.89%
YoY %	-11.24%	2.89%	14.95%	-18.65%	-3.14%	-11.78%	-	-
Horiz. %	72.98%	82.22%	79.91%	69.52%	85.45%	88.22%	100.00%	-
P/EPS	9.13	9.96	8.69	8.32	8.68	8.18	8.43	5.44%
YoY %	-8.33%	14.61%	4.45%	-4.15%	6.11%	-2.97%	-	-
Horiz. %	108.30%	118.15%	103.08%	98.70%	102.97%	97.03%	100.00%	-
EY	10.95	10.04	11.50	12.02	11.51	12.23	11.86	-5.16%
YoY %	9.06%	-12.70%	-4.33%	4.43%	-5.89%	3.12%	-	-
Horiz. %	92.33%	84.65%	96.96%	101.35%	97.05%	103.12%	100.00%	-
DY	3.35	3.28	2.39	2.92	2.88	3.11	3.50	-2.87%
YoY %	2.13%	37.24%	-18.15%	1.39%	-7.40%	-11.14%	-	-
Horiz. %	95.71%	93.71%	68.29%	83.43%	82.29%	88.86%	100.00%	-
P/NAPS	0.65	0.68	0.64	0.55	0.56	0.54	0.70	-4.80%
YoY %	-4.41%	6.25%	16.36%	-1.79%	3.70%	-22.86%	-	-
Horiz. %	92.86%	97.14%	91.43%	78.57%	80.00%	77.14%	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