[IOIPG] QoQ TTM Result on 31-Dec-2017 [#2]

Stock

[IOIPG] IOI PROPERTIES GROUP BERHAD

Announcement Date

23-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- -16.88%

YoY- -27.73%

Quarter Report

IOIPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	2,482,693	2,792,610	3,313,932	3,668,544	4,155,825	4,185,361	3,881,780	-25.74%
YoY %	-11.10%	-15.73%	-9.67%	-11.73%	-0.71%	7.82%	-	-
Horiz. %	63.96%	71.94%	85.37%	94.51%	107.06%	107.82%	100.00%	-
PBT	919,561	1,071,532	1,314,882	1,294,477	1,501,290	1,436,625	1,397,596	-24.33%
YoY %	-14.18%	-18.51%	1.58%	-13.78%	4.50%	2.79%	-	-
Horiz. %	65.80%	76.67%	94.08%	92.62%	107.42%	102.79%	100.00%	-
Tax	-249,344	-263,388	-413,912	-449,848	-482,414	-468,799	-396,524	-26.58%
YoY %	5.33%	36.37%	7.99%	6.75%	-2.90%	-18.23%	-	-
Horiz. %	62.88%	66.42%	104.39%	113.45%	121.66%	118.23%	100.00%	-
NP	670,217	808,144	900,970	844,629	1,018,876	967,826	1,001,072	-23.45%
YoY %	-17.07%	-10.30%	6.67%	-17.10%	5.27%	-3.32%	-	-
Horiz. %	66.95%	80.73%	90.00%	84.37%	101.78%	96.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	652,737	783,631	855,274	809,763	974,154	920,870	973,648	-23.38%
YoY %	-16.70%	-8.38%	5.62%	-16.88%	5.79%	-5.42%	-	-
Horiz. %	67.04%	80.48%	87.84%	83.17%	100.05%	94.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.12%	24.58%	31.48%	34.75%	32.13%	32.63%	28.37%	-
YoY %	10.33%	-21.92%	-9.41%	8.15%	-1.53%	15.02%	-	-
Horiz. %	95.59%	86.64%	110.96%	122.49%	113.25%	115.02%	100.00%	-
Total Cost	1,812,476	1,984,466	2,412,962	2,823,915	3,136,949	3,217,535	2,880,708	-26.55%
YoY %	-8.67%	-17.76%	-14.55%	-9.98%	-2.50%	11.69%	-	-
Horiz. %	62.92%	68.89%	83.76%	98.03%	108.90%	111.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,280,401	18,335,462	18,005,094	18,060,155	18,115,216	19,237,170	14,569,412	16.31%
YoY %	-0.30%	1.83%	-0.30%	-0.30%	-5.83%	32.04%	-	-
Horiz. %	125.47%	125.85%	123.58%	123.96%	124.34%	132.04%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	275,307	275,307	348,710	348,710	348,710	348,710	352,809	-15.22%
YoY %	0.00%	-21.05%	0.00%	0.00%	0.00%	-1.16%	-	-
Horiz. %	78.03%	78.03%	98.84%	98.84%	98.84%	98.84%	100.00%	-
Div Payout %	42.18%	35.13%	40.77%	43.06%	35.80%	37.87%	36.24%	-
YoY %	20.07%	-13.83%	-5.32%	20.28%	-5.47%	4.50%	-	-
Horiz. %	116.39%	96.94%	112.50%	118.82%	98.79%	104.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	18,280,401	18,335,462	18,005,094	18,060,155	18,115,216	19,237,170	14,569,412	16.31%
YoY %	-0.30%	1.83%	-0.30%	-0.30%	-5.83%	32.04%	-	-
Horiz. %	125.47%	125.85%	123.58%	123.96%	124.34%	132.04%	100.00%	-
NOSH	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	27.00%	28.94%	27.19%	23.02%	24.52%	23.12%	25.79%	-
YoY %	-6.70%	6.44%	18.11%	-6.12%	6.06%	-10.35%	-	-
Horiz. %	104.69%	112.21%	105.43%	89.26%	95.08%	89.65%	100.00%	-
ROE	3.57%	4.27%	4.75%	4.48%	5.38%	4.79%	6.68%	-
YoY %	-16.39%	-10.11%	6.03%	-16.73%	12.32%	-28.29%	-	-
Horiz. %	53.44%	63.92%	71.11%	67.07%	80.54%	71.71%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	45.09	50.72	60.19	66.63	75.48	72.01	87.12	-35.51%
YoY %	-11.10%	-15.73%	-9.67%	-11.72%	4.82%	-17.34%	-	-
Horiz. %	51.76%	58.22%	69.09%	76.48%	86.64%	82.66%	100.00%	-
EPS	11.85	14.23	15.53	14.71	17.69	15.84	21.85	-33.47%
YoY %	-16.73%	-8.37%	5.57%	-16.85%	11.68%	-27.51%	-	-
Horiz. %	54.23%	65.13%	71.08%	67.32%	80.96%	72.49%	100.00%	-
DPS	5.00	5.00	6.33	6.33	6.33	6.00	8.00	-26.87%
YoY %	0.00%	-21.01%	0.00%	0.00%	5.50%	-25.00%	-	-
Horiz. %	62.50%	62.50%	79.12%	79.12%	79.12%	75.00%	100.00%	-
NAPS	3.32	3.33	3.27	3.28	3.29	3.31	3.27	1.01%
YoY %	-0.30%	1.83%	-0.30%	-0.30%	-0.60%	1.22%	-	-
Horiz. %	101.53%	101.83%	100.00%	100.31%	100.61%	101.22%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,525,255
RPS	44.93	50.54	59.98	66.40	75.22	75.75	70.26	-25.75%
YoY %	-11.10%	-15.74%	-9.67%	-11.73%	-0.70%	7.81%	-	-
Horiz. %	63.95%	71.93%	85.37%	94.51%	107.06%	107.81%	100.00%	-
EPS	11.81	14.18	15.48	14.66	17.63	16.67	17.62	-23.39%
YoY %	-16.71%	-8.40%	5.59%	-16.85%	5.76%	-5.39%	-	-
Horiz. %	67.03%	80.48%	87.85%	83.20%	100.06%	94.61%	100.00%	-
DPS	4.98	4.98	6.31	6.31	6.31	6.31	6.39	-15.29%
YoY %	0.00%	-21.08%	0.00%	0.00%	0.00%	-1.25%	-	-
Horiz. %	77.93%	77.93%	98.75%	98.75%	98.75%	98.75%	100.00%	-
NAPS	3.3085	3.3185	3.2587	3.2687	3.2786	3.4817	2.6369	16.31%
YoY %	-0.30%	1.84%	-0.31%	-0.30%	-5.83%	32.04%	-	-
Horiz. %	125.47%	125.85%	123.58%	123.96%	124.34%	132.04%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.67	1.60	1.62	1.85	2.02	2.20	2.07	-
P/RPS	3.70	3.15	2.69	2.78	2.68	3.05	2.38	34.16%
YoY %	17.46%	17.10%	-3.24%	3.73%	-12.13%	28.15%	-	-
Horiz. %	155.46%	132.35%	113.03%	116.81%	112.61%	128.15%	100.00%	-
P/EPS	14.09	11.24	10.43	12.58	11.42	13.88	9.47	30.29%
YoY %	25.36%	7.77%	-17.09%	10.16%	-17.72%	46.57%	-	-
Horiz. %	148.79%	118.69%	110.14%	132.84%	120.59%	146.57%	100.00%	-
EY	7.10	8.89	9.59	7.95	8.76	7.20	10.56	-23.23%
YoY %	-20.13%	-7.30%	20.63%	-9.25%	21.67%	-31.82%	-	-
Horiz. %	67.23%	84.19%	90.81%	75.28%	82.95%	68.18%	100.00%	-
DY	2.99	3.13	3.91	3.42	3.14	2.73	3.86	-15.64%
YoY %	-4.47%	-19.95%	14.33%	8.92%	15.02%	-29.27%	-	-
Horiz. %	77.46%	81.09%	101.30%	88.60%	81.35%	70.73%	100.00%	-
P/NAPS	0.50	0.48	0.50	0.56	0.61	0.66	0.63	-14.26%
YoY %	4.17%	-4.00%	-10.71%	-8.20%	-7.58%	4.76%	-	-
Horiz. %	79.37%	76.19%	79.37%	88.89%	96.83%	104.76%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	27/08/18	18/05/18	23/02/18	20/11/17	28/08/17	23/05/17	-
Price	1.67	1.78	1.60	1.98	1.99	2.06	2.08	-
P/RPS	3.70	3.51	2.66	2.97	2.64	2.86	2.39	33.78%
YoY %	5.41%	31.95%	-10.44%	12.50%	-7.69%	19.67%	-	-
Horiz. %	154.81%	146.86%	111.30%	124.27%	110.46%	119.67%	100.00%	-
P/EPS	14.09	12.51	10.30	13.46	11.25	13.00	9.52	29.84%
YoY %	12.63%	21.46%	-23.48%	19.64%	-13.46%	36.55%	-	-
Horiz. %	148.00%	131.41%	108.19%	141.39%	118.17%	136.55%	100.00%	-
EY	7.10	8.00	9.71	7.43	8.89	7.69	10.51	-22.99%
YoY %	-11.25%	-17.61%	30.69%	-16.42%	15.60%	-26.83%	-	-
Horiz. %	67.55%	76.12%	92.39%	70.69%	84.59%	73.17%	100.00%	-
DY	2.99	2.81	3.96	3.20	3.18	2.91	3.85	-15.49%
YoY %	6.41%	-29.04%	23.75%	0.63%	9.28%	-24.42%	-	-
Horiz. %	77.66%	72.99%	102.86%	83.12%	82.60%	75.58%	100.00%	-
P/NAPS	0.50	0.53	0.49	0.60	0.60	0.62	0.64	-15.16%
YoY %	-5.66%	8.16%	-18.33%	0.00%	-3.23%	-3.12%	-	-
Horiz. %	78.12%	82.81%	76.56%	93.75%	93.75%	96.88%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

282

PTRANS

PERAK TRANSIT BERHAD

280

HLIND

HONG LEONG INDUSTRIES BHD

274

JCY

JCY INTERNATIONAL BERHAD

211

PBBANK

PUBLIC BANK BHD

136

GENTING

GENTING BHD

121

MAYBANK

MALAYAN BANKING BHD

105

INARI

INARI AMERTRON BERHAD

104

YTLPOWR

YTL POWER INTERNATIONAL BHD

102

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More