[IOIPG] QoQ TTM Result on 31-Mar-2016 [#3]

Stock

[IOIPG] IOI PROPERTIES GROUP BERHAD

Announcement Date

27-May-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- 17.19%

YoY- 24.3%

Quarter Report

IOIPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	3,629,510	3,329,193	3,024,940	2,747,551	2,572,384	2,126,234	1,906,491	53.30%
YoY %	9.02%	10.06%	10.10%	6.81%	20.98%	11.53%	-	-
Horiz. %	190.38%	174.62%	158.67%	144.12%	134.93%	111.53%	100.00%	-
PBT	1,567,723	1,605,902	1,524,699	1,500,378	1,291,917	1,191,458	1,130,326	24.24%
YoY %	-2.38%	5.33%	1.62%	16.14%	8.43%	5.41%	-	-
Horiz. %	138.70%	142.07%	134.89%	132.74%	114.30%	105.41%	100.00%	-
Tax	-408,721	-424,577	-424,440	-394,646	-346,699	-274,239	-229,729	46.57%
YoY %	3.73%	-0.03%	-7.55%	-13.83%	-26.42%	-19.38%	-	-
Horiz. %	177.91%	184.82%	184.76%	171.79%	150.92%	119.38%	100.00%	-
NP	1,159,002	1,181,325	1,100,259	1,105,732	945,218	917,219	900,597	18.22%
YoY %	-1.89%	7.37%	-0.49%	16.98%	3.05%	1.85%	-	-
Horiz. %	128.69%	131.17%	122.17%	122.78%	104.95%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,120,475	1,154,110	1,080,018	1,092,197	931,994	905,177	890,702	16.45%
YoY %	-2.91%	6.86%	-1.12%	17.19%	2.96%	1.63%	-	-
Horiz. %	125.80%	129.57%	121.25%	122.62%	104.64%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.07%	26.44%	27.84%	26.30%	26.84%	23.02%	20.32%	-
YoY %	-1.40%	-5.03%	5.86%	-2.01%	16.59%	13.29%	-	-
Horiz. %	128.30%	130.12%	137.01%	129.43%	132.09%	113.29%	100.00%	-
Total Cost	2,470,508	2,147,868	1,924,681	1,641,819	1,627,166	1,209,015	1,005,894	81.54%
YoY %	15.02%	11.60%	17.23%	0.90%	34.59%	20.19%	-	-
Horiz. %	245.60%	213.53%	191.34%	163.22%	161.76%	120.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,279,447	16,179,407	15,876,448	14,727,415	14,153,681	14,030,146	13,436,757	13.58%
YoY %	0.62%	1.91%	7.80%	4.05%	0.88%	4.42%	-	-
Horiz. %	121.16%	120.41%	118.16%	109.61%	105.34%	104.42%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	352,809	352,809	352,809	226,462	226,462	226,462	226,462	34.20%
YoY %	0.00%	0.00%	55.79%	0.00%	0.00%	0.00%	-	-
Horiz. %	155.79%	155.79%	155.79%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	31.49%	30.57%	32.67%	20.73%	24.30%	25.02%	25.43%	-
YoY %	3.01%	-6.43%	57.60%	-14.69%	-2.88%	-1.61%	-	-
Horiz. %	123.83%	120.21%	128.47%	81.52%	95.56%	98.39%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	16,279,447	16,179,407	15,876,448	14,727,415	14,153,681	14,030,146	13,436,757	13.58%
YoY %	0.62%	1.91%	7.80%	4.05%	0.88%	4.42%	-	-
Horiz. %	121.16%	120.41%	118.16%	109.61%	105.34%	104.42%	100.00%	-
NOSH	4,411,774	4,408,557	4,410,124	4,219,889	3,764,277	3,761,433	3,774,370	10.91%
YoY %	0.07%	-0.04%	4.51%	12.10%	0.08%	-0.34%	-	-
Horiz. %	116.89%	116.80%	116.84%	111.80%	99.73%	99.66%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	31.93%	35.48%	36.37%	40.24%	36.74%	43.14%	47.24%	-
YoY %	-10.01%	-2.45%	-9.62%	9.53%	-14.84%	-8.68%	-	-
Horiz. %	67.59%	75.11%	76.99%	85.18%	77.77%	91.32%	100.00%	-
ROE	6.88%	7.13%	6.80%	7.42%	6.58%	6.45%	6.63%	-
YoY %	-3.51%	4.85%	-8.36%	12.77%	2.02%	-2.71%	-	-
Horiz. %	103.77%	107.54%	102.56%	111.92%	99.25%	97.29%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	82.27	75.52	68.59	65.11	68.34	56.53	50.51	38.22%
YoY %	8.94%	10.10%	5.34%	-4.73%	20.89%	11.92%	-	-
Horiz. %	162.88%	149.51%	135.79%	128.91%	135.30%	111.92%	100.00%	-
EPS	25.40	26.18	24.49	25.88	24.76	24.06	23.60	4.99%
YoY %	-2.98%	6.90%	-5.37%	4.52%	2.91%	1.95%	-	-
Horiz. %	107.63%	110.93%	103.77%	109.66%	104.92%	101.95%	100.00%	-
DPS	8.00	8.00	8.00	5.37	6.02	6.02	6.00	21.03%
YoY %	0.00%	0.00%	48.98%	-10.80%	0.00%	0.33%	-	-
Horiz. %	133.33%	133.33%	133.33%	89.50%	100.33%	100.33%	100.00%	-
NAPS	3.69	3.67	3.60	3.49	3.76	3.73	3.56	2.40%
YoY %	0.54%	1.94%	3.15%	-7.18%	0.80%	4.78%	-	-
Horiz. %	103.65%	103.09%	101.12%	98.03%	105.62%	104.78%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 4,219,889
RPS	65.69	60.25	54.75	49.73	46.56	38.48	34.51	53.29%
YoY %	9.03%	10.05%	10.09%	6.81%	21.00%	11.50%	-	-
Horiz. %	190.35%	174.59%	158.65%	144.10%	134.92%	111.50%	100.00%	-
EPS	20.28	20.89	19.55	19.77	16.87	16.38	16.12	16.45%
YoY %	-2.92%	6.85%	-1.11%	17.19%	2.99%	1.61%	-	-
Horiz. %	125.81%	129.59%	121.28%	122.64%	104.65%	101.61%	100.00%	-
DPS	6.39	6.39	6.39	4.10	4.10	4.10	4.10	34.24%
YoY %	0.00%	0.00%	55.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	155.85%	155.85%	155.85%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.9464	2.9283	2.8734	2.6655	2.5616	2.5393	2.4319	13.58%
YoY %	0.62%	1.91%	7.80%	4.06%	0.88%	4.42%	-	-
Horiz. %	121.16%	120.41%	118.15%	109.61%	105.33%	104.42%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.10	2.49	2.35	2.31	2.25	1.98	1.85	-
P/RPS	2.55	3.30	3.43	3.55	3.29	3.50	3.66	-21.32%
YoY %	-22.73%	-3.79%	-3.38%	7.90%	-6.00%	-4.37%	-	-
Horiz. %	69.67%	90.16%	93.72%	96.99%	89.89%	95.63%	100.00%	-
P/EPS	8.27	9.51	9.60	8.93	9.09	8.23	7.84	3.60%
YoY %	-13.04%	-0.94%	7.50%	-1.76%	10.45%	4.97%	-	-
Horiz. %	105.48%	121.30%	122.45%	113.90%	115.94%	104.97%	100.00%	-
EY	12.09	10.51	10.42	11.20	11.00	12.15	12.76	-3.51%
YoY %	15.03%	0.86%	-6.96%	1.82%	-9.47%	-4.78%	-	-
Horiz. %	94.75%	82.37%	81.66%	87.77%	86.21%	95.22%	100.00%	-
DY	3.81	3.21	3.40	2.32	2.67	3.04	3.24	11.35%
YoY %	18.69%	-5.59%	46.55%	-13.11%	-12.17%	-6.17%	-	-
Horiz. %	117.59%	99.07%	104.94%	71.60%	82.41%	93.83%	100.00%	-
P/NAPS	0.57	0.68	0.65	0.66	0.60	0.53	0.52	6.28%
YoY %	-16.18%	4.62%	-1.52%	10.00%	13.21%	1.92%	-	-
Horiz. %	109.62%	130.77%	125.00%	126.92%	115.38%	101.92%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	21/02/17	22/11/16	22/08/16	27/05/16	25/02/16	16/11/15	27/08/15	-
Price	2.13	2.39	2.44	2.25	2.06	2.09	1.93	-
P/RPS	2.59	3.16	3.56	3.46	3.01	3.70	3.82	-22.73%
YoY %	-18.04%	-11.24%	2.89%	14.95%	-18.65%	-3.14%	-	-
Horiz. %	67.80%	82.72%	93.19%	90.58%	78.80%	96.86%	100.00%	-
P/EPS	8.39	9.13	9.96	8.69	8.32	8.68	8.18	1.69%
YoY %	-8.11%	-8.33%	14.61%	4.45%	-4.15%	6.11%	-	-
Horiz. %	102.57%	111.61%	121.76%	106.23%	101.71%	106.11%	100.00%	-
EY	11.92	10.95	10.04	11.50	12.02	11.51	12.23	-1.68%
YoY %	8.86%	9.06%	-12.70%	-4.33%	4.43%	-5.89%	-	-
Horiz. %	97.47%	89.53%	82.09%	94.03%	98.28%	94.11%	100.00%	-
DY	3.75	3.35	3.28	2.39	2.92	2.88	3.11	13.22%
YoY %	11.94%	2.13%	37.24%	-18.15%	1.39%	-7.40%	-	-
Horiz. %	120.58%	107.72%	105.47%	76.85%	93.89%	92.60%	100.00%	-
P/NAPS	0.58	0.65	0.68	0.64	0.55	0.56	0.54	4.85%
YoY %	-10.77%	-4.41%	6.25%	16.36%	-1.79%	3.70%	-	-
Horiz. %	107.41%	120.37%	125.93%	118.52%	101.85%	103.70%	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