[IOIPG] QoQ TTM Result on 31-Mar-2018 [#3]

Stock

[IOIPG] IOI PROPERTIES GROUP BERHAD

Announcement Date

18-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- 5.62%

YoY- -12.16%

Quarter Report

IOIPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	2,441,399	2,482,693	2,792,610	3,313,932	3,668,544	4,155,825	4,185,361	-30.11%
YoY %	-1.66%	-11.10%	-15.73%	-9.67%	-11.73%	-0.71%	-	-
Horiz. %	58.33%	59.32%	66.72%	79.18%	87.65%	99.29%	100.00%	-
PBT	1,085,161	919,561	1,071,532	1,314,882	1,294,477	1,501,290	1,436,625	-17.01%
YoY %	18.01%	-14.18%	-18.51%	1.58%	-13.78%	4.50%	-	-
Horiz. %	75.54%	64.01%	74.59%	91.53%	90.11%	104.50%	100.00%	-
Tax	-314,560	-249,344	-263,388	-413,912	-449,848	-482,414	-468,799	-23.30%
YoY %	-26.16%	5.33%	36.37%	7.99%	6.75%	-2.90%	-	-
Horiz. %	67.10%	53.19%	56.18%	88.29%	95.96%	102.90%	100.00%	-
NP	770,601	670,217	808,144	900,970	844,629	1,018,876	967,826	-14.05%
YoY %	14.98%	-17.07%	-10.30%	6.67%	-17.10%	5.27%	-	-
Horiz. %	79.62%	69.25%	83.50%	93.09%	87.27%	105.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	758,462	652,737	783,631	855,274	809,763	974,154	920,870	-12.10%
YoY %	16.20%	-16.70%	-8.38%	5.62%	-16.88%	5.79%	-	-
Horiz. %	82.36%	70.88%	85.10%	92.88%	87.93%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.99%	27.12%	24.58%	31.48%	34.75%	32.13%	32.63%	-
YoY %	6.90%	10.33%	-21.92%	-9.41%	8.15%	-1.53%	-	-
Horiz. %	88.84%	83.11%	75.33%	96.48%	106.50%	98.47%	100.00%	-
Total Cost	1,670,798	1,812,476	1,984,466	2,412,962	2,823,915	3,136,949	3,217,535	-35.31%
YoY %	-7.82%	-8.67%	-17.76%	-14.55%	-9.98%	-2.50%	-	-
Horiz. %	51.93%	56.33%	61.68%	74.99%	87.77%	97.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,500,646	18,280,401	18,335,462	18,005,094	18,060,155	18,115,216	19,237,170	-2.56%
YoY %	1.20%	-0.30%	1.83%	-0.30%	-0.30%	-5.83%	-	-
Horiz. %	96.17%	95.03%	95.31%	93.60%	93.88%	94.17%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	275,307	275,307	275,307	348,710	348,710	348,710	348,710	-14.54%
YoY %	0.00%	0.00%	-21.05%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.95%	78.95%	78.95%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	36.30%	42.18%	35.13%	40.77%	43.06%	35.80%	37.87%	-
YoY %	-13.94%	20.07%	-13.83%	-5.32%	20.28%	-5.47%	-	-
Horiz. %	95.85%	111.38%	92.76%	107.66%	113.70%	94.53%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	18,500,646	18,280,401	18,335,462	18,005,094	18,060,155	18,115,216	19,237,170	-2.56%
YoY %	1.20%	-0.30%	1.83%	-0.30%	-0.30%	-5.83%	-	-
Horiz. %	96.17%	95.03%	95.31%	93.60%	93.88%	94.17%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	31.56%	27.00%	28.94%	27.19%	23.02%	24.52%	23.12%	-
YoY %	16.89%	-6.70%	6.44%	18.11%	-6.12%	6.06%	-	-
Horiz. %	136.51%	116.78%	125.17%	117.60%	99.57%	106.06%	100.00%	-
ROE	4.10%	3.57%	4.27%	4.75%	4.48%	5.38%	4.79%	-
YoY %	14.85%	-16.39%	-10.11%	6.03%	-16.73%	12.32%	-	-
Horiz. %	85.59%	74.53%	89.14%	99.16%	93.53%	112.32%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	44.34	45.09	50.72	60.19	66.63	75.48	72.01	-27.55%
YoY %	-1.66%	-11.10%	-15.73%	-9.67%	-11.72%	4.82%	-	-
Horiz. %	61.57%	62.62%	70.43%	83.59%	92.53%	104.82%	100.00%	-
EPS	13.77	11.85	14.23	15.53	14.71	17.69	15.84	-8.89%
YoY %	16.20%	-16.73%	-8.37%	5.57%	-16.85%	11.68%	-	-
Horiz. %	86.93%	74.81%	89.84%	98.04%	92.87%	111.68%	100.00%	-
DPS	5.00	5.00	5.00	6.33	6.33	6.33	6.00	-11.41%
YoY %	0.00%	0.00%	-21.01%	0.00%	0.00%	5.50%	-	-
Horiz. %	83.33%	83.33%	83.33%	105.50%	105.50%	105.50%	100.00%	-
NAPS	3.36	3.32	3.33	3.27	3.28	3.29	3.31	1.00%
YoY %	1.20%	-0.30%	1.83%	-0.30%	-0.30%	-0.60%	-	-
Horiz. %	101.51%	100.30%	100.60%	98.79%	99.09%	99.40%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,525,255
RPS	44.47	45.23	50.87	60.37	66.83	75.70	76.24	-30.12%
YoY %	-1.68%	-11.09%	-15.74%	-9.67%	-11.72%	-0.71%	-	-
Horiz. %	58.33%	59.33%	66.72%	79.18%	87.66%	99.29%	100.00%	-
EPS	13.82	11.89	14.27	15.58	14.75	17.75	16.77	-12.07%
YoY %	16.23%	-16.68%	-8.41%	5.63%	-16.90%	5.84%	-	-
Horiz. %	82.41%	70.90%	85.09%	92.90%	87.95%	105.84%	100.00%	-
DPS	5.02	5.02	5.02	6.35	6.35	6.35	6.35	-14.46%
YoY %	0.00%	0.00%	-20.94%	0.00%	0.00%	0.00%	-	-
Horiz. %	79.06%	79.06%	79.06%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.3701	3.33	3.34	3.2799	3.2899	3.2999	3.5043	-2.56%
YoY %	1.20%	-0.30%	1.83%	-0.30%	-0.30%	-5.83%	-	-
Horiz. %	96.17%	95.03%	95.31%	93.60%	93.88%	94.17%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.54	1.67	1.60	1.62	1.85	2.02	2.20	-
P/RPS	3.47	3.70	3.15	2.69	2.78	2.68	3.05	8.95%
YoY %	-6.22%	17.46%	17.10%	-3.24%	3.73%	-12.13%	-	-
Horiz. %	113.77%	121.31%	103.28%	88.20%	91.15%	87.87%	100.00%	-
P/EPS	11.18	14.09	11.24	10.43	12.58	11.42	13.88	-13.39%
YoY %	-20.65%	25.36%	7.77%	-17.09%	10.16%	-17.72%	-	-
Horiz. %	80.55%	101.51%	80.98%	75.14%	90.63%	82.28%	100.00%	-
EY	8.94	7.10	8.89	9.59	7.95	8.76	7.20	15.47%
YoY %	25.92%	-20.13%	-7.30%	20.63%	-9.25%	21.67%	-	-
Horiz. %	124.17%	98.61%	123.47%	133.19%	110.42%	121.67%	100.00%	-
DY	3.25	2.99	3.13	3.91	3.42	3.14	2.73	12.29%
YoY %	8.70%	-4.47%	-19.95%	14.33%	8.92%	15.02%	-	-
Horiz. %	119.05%	109.52%	114.65%	143.22%	125.27%	115.02%	100.00%	-
P/NAPS	0.46	0.50	0.48	0.50	0.56	0.61	0.66	-21.33%
YoY %	-8.00%	4.17%	-4.00%	-10.71%	-8.20%	-7.58%	-	-
Horiz. %	69.70%	75.76%	72.73%	75.76%	84.85%	92.42%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	23/11/18	27/08/18	18/05/18	23/02/18	20/11/17	28/08/17	-
Price	1.63	1.67	1.78	1.60	1.98	1.99	2.06	-
P/RPS	3.68	3.70	3.51	2.66	2.97	2.64	2.86	18.24%
YoY %	-0.54%	5.41%	31.95%	-10.44%	12.50%	-7.69%	-	-
Horiz. %	128.67%	129.37%	122.73%	93.01%	103.85%	92.31%	100.00%	-
P/EPS	11.83	14.09	12.51	10.30	13.46	11.25	13.00	-6.07%
YoY %	-16.04%	12.63%	21.46%	-23.48%	19.64%	-13.46%	-	-
Horiz. %	91.00%	108.38%	96.23%	79.23%	103.54%	86.54%	100.00%	-
EY	8.45	7.10	8.00	9.71	7.43	8.89	7.69	6.46%
YoY %	19.01%	-11.25%	-17.61%	30.69%	-16.42%	15.60%	-	-
Horiz. %	109.88%	92.33%	104.03%	126.27%	96.62%	115.60%	100.00%	-
DY	3.07	2.99	2.81	3.96	3.20	3.18	2.91	3.62%
YoY %	2.68%	6.41%	-29.04%	23.75%	0.63%	9.28%	-	-
Horiz. %	105.50%	102.75%	96.56%	136.08%	109.97%	109.28%	100.00%	-
P/NAPS	0.49	0.50	0.53	0.49	0.60	0.60	0.62	-14.48%
YoY %	-2.00%	-5.66%	8.16%	-18.33%	0.00%	-3.23%	-	-
Horiz. %	79.03%	80.65%	85.48%	79.03%	96.77%	96.77%	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