[IOIPG] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock

[IOIPG] IOI PROPERTIES GROUP BERHAD

Announcement Date

28-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- 57.62%

YoY- -14.74%

Quarter Report

IOIPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	2,116,346	2,197,514	2,792,610	4,185,361	3,024,940	1,906,491	1,454,445	6.44%
YoY %	-3.69%	-21.31%	-33.28%	38.36%	58.67%	31.08%	-	-
Horiz. %	145.51%	151.09%	192.01%	287.76%	207.98%	131.08%	100.00%	-
PBT	897,093	1,085,960	1,071,532	1,436,625	1,524,699	1,130,326	1,151,779	-4.07%
YoY %	-17.39%	1.35%	-25.41%	-5.78%	34.89%	-1.86%	-	-
Horiz. %	77.89%	94.29%	93.03%	124.73%	132.38%	98.14%	100.00%	-
Tax	-437,677	-425,530	-263,388	-468,799	-424,440	-229,729	-224,506	11.75%
YoY %	-2.85%	-61.56%	43.82%	-10.45%	-84.76%	-2.33%	-	-
Horiz. %	194.95%	189.54%	117.32%	208.81%	189.06%	102.33%	100.00%	-
NP	459,416	660,430	808,144	967,826	1,100,259	900,597	927,273	-11.03%
YoY %	-30.44%	-18.28%	-16.50%	-12.04%	22.17%	-2.88%	-	-
Horiz. %	49.54%	71.22%	87.15%	104.37%	118.66%	97.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	455,693	661,290	783,631	920,870	1,080,018	890,702	913,397	-10.93%
YoY %	-31.09%	-15.61%	-14.90%	-14.74%	21.25%	-2.48%	-	-
Horiz. %	49.89%	72.40%	85.79%	100.82%	118.24%	97.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.79%	39.18%	24.58%	32.63%	27.84%	20.32%	19.49%	-
YoY %	24.53%	59.40%	-24.67%	17.21%	37.01%	4.26%	-	-
Horiz. %	250.33%	201.03%	126.12%	167.42%	142.84%	104.26%	100.00%	-
Total Cost	1,656,930	1,537,084	1,984,466	3,217,535	1,924,681	1,005,894	527,172	21.00%
YoY %	7.80%	-22.54%	-38.32%	67.17%	91.34%	90.81%	-	-
Horiz. %	314.31%	291.57%	376.44%	610.34%	365.10%	190.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,996,200	18,831,016	18,335,462	19,237,170	14,551,140	12,276,032	11,239,317	9.13%
YoY %	0.88%	2.70%	-4.69%	32.20%	18.53%	9.22%	-	-
Horiz. %	169.02%	167.55%	163.14%	171.16%	129.47%	109.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	82,592	165,184	275,307	348,710	323,358	206,899	259,119	-17.33%
YoY %	-50.00%	-40.00%	-21.05%	7.84%	56.29%	-20.15%	-	-
Horiz. %	31.87%	63.75%	106.25%	134.58%	124.79%	79.85%	100.00%	-
Div Payout %	18.12%	24.98%	35.13%	37.87%	29.94%	23.23%	28.37%	-
YoY %	-27.46%	-28.89%	-7.24%	26.49%	28.89%	-18.12%	-	-
Horiz. %	63.87%	88.05%	123.83%	133.49%	105.53%	81.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	18,996,200	18,831,016	18,335,462	19,237,170	14,551,140	12,276,032	11,239,317	9.13%
YoY %	0.88%	2.70%	-4.69%	32.20%	18.53%	9.22%	-	-
Horiz. %	169.02%	167.55%	163.14%	171.16%	129.47%	109.22%	100.00%	-
NOSH	5,525,255	5,525,255	5,525,255	5,525,255	4,041,983	3,448,323	3,238,996	9.30%
YoY %	0.00%	0.00%	0.00%	36.70%	17.22%	6.46%	-	-
Horiz. %	170.59%	170.59%	170.59%	170.59%	124.79%	106.46%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	21.71%	30.05%	28.94%	23.12%	36.37%	47.24%	63.75%	-
YoY %	-27.75%	3.84%	25.17%	-36.43%	-23.01%	-25.90%	-	-
Horiz. %	34.05%	47.14%	45.40%	36.27%	57.05%	74.10%	100.00%	-
ROE	2.40%	3.51%	4.27%	4.79%	7.42%	7.26%	8.13%	-
YoY %	-31.62%	-17.80%	-10.86%	-35.44%	2.20%	-10.70%	-	-
Horiz. %	29.52%	43.17%	52.52%	58.92%	91.27%	89.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	38.44	39.91	50.72	72.01	74.84	55.29	44.90	-2.55%
YoY %	-3.68%	-21.31%	-29.57%	-3.78%	35.36%	23.14%	-	-
Horiz. %	85.61%	88.89%	112.96%	160.38%	166.68%	123.14%	100.00%	-
EPS	8.28	12.01	14.23	18.42	26.72	25.83	28.20	-18.45%
YoY %	-31.06%	-15.60%	-22.75%	-31.06%	3.45%	-8.40%	-	-
Horiz. %	29.36%	42.59%	50.46%	65.32%	94.75%	91.60%	100.00%	-
DPS	1.50	3.00	5.00	6.00	8.00	6.00	8.00	-24.32%
YoY %	-50.00%	-40.00%	-16.67%	-25.00%	33.33%	-25.00%	-	-
Horiz. %	18.75%	37.50%	62.50%	75.00%	100.00%	75.00%	100.00%	-
NAPS	3.45	3.42	3.33	3.31	3.60	3.56	3.47	-0.09%
YoY %	0.88%	2.70%	0.60%	-8.06%	1.12%	2.59%	-	-
Horiz. %	99.42%	98.56%	95.97%	95.39%	103.75%	102.59%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,525,255
RPS	38.30	39.77	50.54	75.75	54.75	34.51	26.32	6.44%
YoY %	-3.70%	-21.31%	-33.28%	38.36%	58.65%	31.12%	-	-
Horiz. %	145.52%	151.10%	192.02%	287.80%	208.02%	131.12%	100.00%	-
EPS	8.25	11.97	14.18	16.67	19.55	16.12	16.53	-10.92%
YoY %	-31.08%	-15.59%	-14.94%	-14.73%	21.28%	-2.48%	-	-
Horiz. %	49.91%	72.41%	85.78%	100.85%	118.27%	97.52%	100.00%	-
DPS	1.49	2.99	4.98	6.31	5.85	3.74	4.69	-17.38%
YoY %	-50.17%	-39.96%	-21.08%	7.86%	56.42%	-20.26%	-	-
Horiz. %	31.77%	63.75%	106.18%	134.54%	124.73%	79.74%	100.00%	-
NAPS	3.4381	3.4082	3.3185	3.4817	2.6336	2.2218	2.0342	9.13%
YoY %	0.88%	2.70%	-4.69%	32.20%	18.53%	9.22%	-	-
Horiz. %	169.01%	167.54%	163.14%	171.16%	129.47%	109.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.98	1.38	1.60	2.20	2.35	1.85	2.52	-
P/RPS	2.55	3.46	3.15	3.05	3.14	3.35	5.61	-12.30%
YoY %	-26.30%	9.84%	3.28%	-2.87%	-6.27%	-40.29%	-	-
Horiz. %	45.45%	61.68%	56.15%	54.37%	55.97%	59.71%	100.00%	-
P/EPS	11.84	11.49	11.24	13.88	8.79	7.16	8.94	4.78%
YoY %	3.05%	2.22%	-19.02%	57.91%	22.77%	-19.91%	-	-
Horiz. %	132.44%	128.52%	125.73%	155.26%	98.32%	80.09%	100.00%	-
EY	8.44	8.70	8.89	7.20	11.37	13.96	11.19	-4.58%
YoY %	-2.99%	-2.14%	23.47%	-36.68%	-18.55%	24.75%	-	-
Horiz. %	75.42%	77.75%	79.45%	64.34%	101.61%	124.75%	100.00%	-
DY	1.53	2.17	3.13	2.73	3.40	3.24	3.17	-11.42%
YoY %	-29.49%	-30.67%	14.65%	-19.71%	4.94%	2.21%	-	-
Horiz. %	48.26%	68.45%	98.74%	86.12%	107.26%	102.21%	100.00%	-
P/NAPS	0.28	0.40	0.48	0.66	0.65	0.52	0.73	-14.74%
YoY %	-30.00%	-16.67%	-27.27%	1.54%	25.00%	-28.77%	-	-
Horiz. %	38.36%	54.79%	65.75%	90.41%	89.04%	71.23%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	29/08/19	27/08/18	28/08/17	22/08/16	27/08/15	25/08/14	-
Price	0.91	1.16	1.78	2.06	2.44	1.93	2.38	-
P/RPS	2.37	2.91	3.51	2.86	3.26	3.49	5.30	-12.54%
YoY %	-18.56%	-17.09%	22.73%	-12.27%	-6.59%	-34.15%	-	-
Horiz. %	44.72%	54.91%	66.23%	53.96%	61.51%	65.85%	100.00%	-
P/EPS	11.00	9.66	12.51	13.00	9.13	7.47	8.44	4.50%
YoY %	13.87%	-22.78%	-3.77%	42.39%	22.22%	-11.49%	-	-
Horiz. %	130.33%	114.45%	148.22%	154.03%	108.18%	88.51%	100.00%	-
EY	9.09	10.35	8.00	7.69	10.95	13.38	11.85	-4.31%
YoY %	-12.17%	29.37%	4.03%	-29.77%	-18.16%	12.91%	-	-
Horiz. %	76.71%	87.34%	67.51%	64.89%	92.41%	112.91%	100.00%	-
DY	1.65	2.59	2.81	2.91	3.28	3.11	3.36	-11.16%
YoY %	-36.29%	-7.83%	-3.44%	-11.28%	5.47%	-7.44%	-	-
Horiz. %	49.11%	77.08%	83.63%	86.61%	97.62%	92.56%	100.00%	-
P/NAPS	0.26	0.34	0.53	0.62	0.68	0.54	0.69	-15.00%
YoY %	-23.53%	-35.85%	-14.52%	-8.82%	25.93%	-21.74%	-	-
Horiz. %	37.68%	49.28%	76.81%	89.86%	98.55%	78.26%	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