[IOIPG] YoY Annualized Quarter 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- 5.49%
YoY- 28.11%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,638,684 2,161,260 2,240,248 3,479,916 3,598,060 2,381,048 1,502,076 9.83%
PBT 1,357,952 1,022,596 808,616 1,416,500 1,157,840 833,028 588,500 14.93%
Tax -587,500 -476,580 -356,440 -412,616 -358,156 -357,608 -179,568 21.81%
NP 770,452 546,016 452,176 1,003,884 799,684 475,420 408,932 11.12%
-
NP to SH 768,436 546,544 447,832 971,408 758,272 461,904 404,004 11.29%
-
Tax Rate 43.26% 46.60% 44.08% 29.13% 30.93% 42.93% 30.51% -
Total Cost 1,868,232 1,615,244 1,788,072 2,476,032 2,798,376 1,905,628 1,093,144 9.33%
-
Net Worth 18,831,016 18,720,893 18,280,401 18,115,216 16,179,407 14,030,146 11,330,240 8.82%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 18,831,016 18,720,893 18,280,401 18,115,216 16,179,407 14,030,146 11,330,240 8.82%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 4,408,557 3,761,433 3,237,211 9.31%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 29.20% 25.26% 20.18% 28.85% 22.23% 19.97% 27.22% -
ROE 4.08% 2.92% 2.45% 5.36% 4.69% 3.29% 3.57% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 47.92 39.25 40.69 63.20 81.62 63.30 46.40 0.53%
EPS 13.96 9.92 8.12 17.64 17.20 12.28 12.48 1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.40 3.32 3.29 3.67 3.73 3.50 -0.38%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 47.76 39.12 40.55 62.98 65.12 43.09 27.19 9.83%
EPS 13.91 9.89 8.11 17.58 13.72 8.36 7.31 11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4082 3.3882 3.3085 3.2786 2.9283 2.5393 2.0506 8.82%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.905 1.14 1.67 2.02 2.49 1.98 2.62 -
P/RPS 1.89 2.90 4.10 3.20 3.05 3.13 5.65 -16.66%
P/EPS 6.48 11.48 20.53 11.45 14.48 16.12 20.99 -17.77%
EY 15.42 8.71 4.87 8.73 6.91 6.20 4.76 21.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.50 0.61 0.68 0.53 0.75 -16.17%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 25/11/19 23/11/18 20/11/17 22/11/16 16/11/15 21/11/14 -
Price 0.995 1.15 1.67 1.99 2.39 2.09 2.45 -
P/RPS 2.08 2.93 4.10 3.15 2.93 3.30 5.28 -14.36%
P/EPS 7.13 11.59 20.53 11.28 13.90 17.02 19.63 -15.51%
EY 14.03 8.63 4.87 8.87 7.20 5.88 5.09 18.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.50 0.60 0.65 0.56 0.70 -13.64%

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
Post a Comment