[IOIPG] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 60.21%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,254,944 1,361,960 1,136,599 1,251,014 1,104,444 1,226,212 1,577,423 -3.73%
PBT 404,972 1,162,995 493,611 612,280 541,950 557,166 543,537 -4.78%
Tax -103,792 -117,408 -159,798 -247,322 -204,567 -229,540 -178,368 -8.62%
NP 301,180 1,045,587 333,813 364,958 337,383 327,626 365,169 -3.15%
-
NP to SH 295,940 1,042,266 334,537 363,084 336,385 326,822 351,991 -2.84%
-
Tax Rate 25.63% 10.10% 32.37% 40.39% 37.75% 41.20% 32.82% -
Total Cost 953,764 316,373 802,786 886,056 767,061 898,586 1,212,254 -3.91%
-
Net Worth 22,354,948 21,529,027 19,877,182 19,051,261 18,886,077 18,500,646 18,060,155 3.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 220,245 - - - - - -
Div Payout % - 21.13% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 22,354,948 21,529,027 19,877,182 19,051,261 18,886,077 18,500,646 18,060,155 3.61%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 24.00% 76.77% 29.37% 29.17% 30.55% 26.72% 23.15% -
ROE 1.32% 4.84% 1.68% 1.91% 1.78% 1.77% 1.95% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.79 24.74 20.64 22.72 20.06 22.27 28.65 -3.74%
EPS 5.37 18.93 6.08 6.59 6.11 5.94 6.39 -2.85%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.06 3.91 3.61 3.46 3.43 3.36 3.28 3.61%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.71 24.65 20.57 22.64 19.99 22.19 28.55 -3.74%
EPS 5.36 18.86 6.05 6.57 6.09 5.92 6.37 -2.83%
DPS 0.00 3.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.046 3.8965 3.5975 3.448 3.4181 3.3484 3.2687 3.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.75 1.06 1.10 1.55 1.24 1.54 1.85 -
P/RPS 7.68 4.29 5.33 6.82 6.18 6.92 6.46 2.92%
P/EPS 32.56 5.60 18.10 23.51 20.30 25.95 28.94 1.98%
EY 3.07 17.86 5.52 4.25 4.93 3.85 3.46 -1.97%
DY 0.00 3.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.30 0.45 0.36 0.46 0.56 -4.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 25/02/22 22/02/21 25/02/20 26/02/19 23/02/18 -
Price 2.27 1.12 1.06 1.38 1.07 1.63 1.98 -
P/RPS 9.96 4.53 5.14 6.07 5.33 7.32 6.91 6.27%
P/EPS 42.23 5.92 17.45 20.93 17.51 27.46 30.97 5.30%
EY 2.37 16.90 5.73 4.78 5.71 3.64 3.23 -5.02%
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.29 0.29 0.40 0.31 0.49 0.60 -1.14%

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