[IOIPG] YoY Cumulative 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- -73.63%
YoY- 28.11%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 659,671 540,315 560,062 869,979 899,515 595,262 375,519 9.83%
PBT 339,488 255,649 202,154 354,125 289,460 208,257 147,125 14.93%
Tax -146,875 -119,145 -89,110 -103,154 -89,539 -89,402 -44,892 21.81%
NP 192,613 136,504 113,044 250,971 199,921 118,855 102,233 11.12%
-
NP to SH 192,109 136,636 111,958 242,852 189,568 115,476 101,001 11.29%
-
Tax Rate 43.26% 46.60% 44.08% 29.13% 30.93% 42.93% 30.51% -
Total Cost 467,058 403,811 447,018 619,008 699,594 476,407 273,286 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 1.02% 0.73% 0.61% 1.34% 1.17% 0.82% 0.89% -
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 11.98 9.81 10.17 15.80 20.40 15.83 11.60 0.53%
EPS 3.49 2.48 2.03 4.41 4.30 3.07 3.12 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 11.94 9.78 10.14 15.75 16.28 10.77 6.80 9.82%
EPS 3.48 2.47 2.03 4.40 3.43 2.09 1.83 11.29%
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 7.55 11.62 16.42 12.78 12.20 12.51 22.59 -16.68%
P/EPS 25.94 45.94 82.13 45.80 57.91 64.50 83.97 -17.76%
EY 3.86 2.18 1.22 2.18 1.73 1.55 1.19 21.64%
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 8.31 11.72 16.42 12.59 11.71 13.21 21.12 -14.38%
P/EPS 28.52 46.34 82.13 45.12 55.58 68.08 78.53 -15.52%
EY 3.51 2.16 1.22 2.22 1.80 1.47 1.27 18.44%
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