[IOIPG] YoY 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- 177.9%

YoY- -13.55%

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
Quarter Result
Revenue	610,470	497,791	673,975	1,195,297	891,716	614,327	417,169	6.54%
YoY %	22.64%	-26.14%	-43.61%	34.04%	45.15%	47.26%	-	-
Horiz. %	146.34%	119.33%	161.56%	286.53%	213.75%	147.26%	100.00%	-
PBT	215,854	227,892	306,261	549,611	510,582	486,261	496,851	-12.96%
YoY %	-5.28%	-25.59%	-44.28%	7.64%	5.00%	-2.13%	-	-
Horiz. %	43.44%	45.87%	61.64%	110.62%	102.76%	97.87%	100.00%	-
Tax	-166,309	-88,374	-33,721	-184,245	-111,970	-82,176	-79,803	13.00%
YoY %	-88.19%	-162.07%	81.70%	-64.55%	-36.26%	-2.97%	-	-
Horiz. %	208.40%	110.74%	42.26%	230.87%	140.31%	102.97%	100.00%	-
NP	49,545	139,518	272,540	365,366	398,612	404,085	417,048	-29.86%
YoY %	-64.49%	-48.81%	-25.41%	-8.34%	-1.35%	-3.11%	-	-
Horiz. %	11.88%	33.45%	65.35%	87.61%	95.58%	96.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,949	139,768	264,993	336,636	389,414	401,593	413,052	-30.13%
YoY %	-65.69%	-47.26%	-21.28%	-13.55%	-3.03%	-2.77%	-	-
Horiz. %	11.61%	33.84%	64.15%	81.50%	94.28%	97.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	77.05%	38.78%	11.01%	33.52%	21.93%	16.90%	16.06%	-
YoY %	98.68%	252.23%	-67.15%	52.85%	29.76%	5.23%	-	-
Horiz. %	479.76%	241.47%	68.56%	208.72%	136.55%	105.23%	100.00%	-
Total Cost	560,925	358,273	401,435	829,931	493,104	210,242	121	307.81%
YoY %	56.56%	-10.75%	-51.63%	68.31%	134.54%	173,653.72%	-	-
Horiz. %	463,574.38%	296,093.39%	331,764.46%	685,893.39%	407,523.97%	173,753.72%	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	15,876,448	13,436,757	11,241,493	9.12%
YoY %	0.88%	2.70%	-4.69%	21.17%	18.16%	19.53%	-	-
Horiz. %	168.98%	167.51%	163.11%	171.13%	141.23%	119.53%	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	352,809	226,462	259,169	-17.33%
YoY %	-50.00%	-40.00%	-21.05%	-1.16%	55.79%	-12.62%	-	-
Horiz. %	31.87%	63.74%	106.23%	134.55%	136.13%	87.38%	100.00%	-
Div Payout %	172.25%	118.18%	103.89%	103.59%	90.60%	56.39%	62.75%	-
YoY %	45.75%	13.75%	0.29%	14.34%	60.67%	-10.14%	-	-
Horiz. %	274.50%	188.33%	165.56%	165.08%	144.38%	89.86%	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	15,876,448	13,436,757	11,241,493	9.12%
YoY %	0.88%	2.70%	-4.69%	21.17%	18.16%	19.53%	-	-
Horiz. %	168.98%	167.51%	163.11%	171.13%	141.23%	119.53%	100.00%	-
NOSH	5,525,255	5,525,255	5,525,255	5,525,255	4,410,124	3,774,370	3,239,623	9.29%
YoY %	0.00%	0.00%	0.00%	25.29%	16.84%	16.51%	-	-
Horiz. %	170.55%	170.55%	170.55%	170.55%	136.13%	116.51%	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	8.12%	28.03%	40.44%	30.57%	44.70%	65.78%	99.97%	-
YoY %	-71.03%	-30.69%	32.29%	-31.61%	-32.05%	-34.20%	-	-
Horiz. %	8.12%	28.04%	40.45%	30.58%	44.71%	65.80%	100.00%	-
ROE	0.25%	0.74%	1.45%	1.75%	2.45%	2.99%	3.67%	-
YoY %	-66.22%	-48.97%	-17.14%	-28.57%	-18.06%	-18.53%	-	-
Horiz. %	6.81%	20.16%	39.51%	47.68%	66.76%	81.47%	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	11.09	9.04	12.24	20.57	20.22	16.28	12.88	-2.46%
YoY %	22.68%	-26.14%	-40.50%	1.73%	24.20%	26.40%	-	-
Horiz. %	86.10%	70.19%	95.03%	159.70%	156.99%	126.40%	100.00%	-
EPS	0.87	2.54	4.81	5.79	8.83	10.64	12.75	-36.04%
YoY %	-65.75%	-47.19%	-16.93%	-34.43%	-17.01%	-16.55%	-	-
Horiz. %	6.82%	19.92%	37.73%	45.41%	69.25%	83.45%	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	11.05	9.01	12.20	21.63	16.14	11.12	7.55	6.54%
YoY %	22.64%	-26.15%	-43.60%	34.01%	45.14%	47.28%	-	-
Horiz. %	146.36%	119.34%	161.59%	286.49%	213.77%	147.28%	100.00%	-
EPS	0.87	2.53	4.80	6.09	7.05	7.27	7.48	-30.11%
YoY %	-65.61%	-47.29%	-21.18%	-13.62%	-3.03%	-2.81%	-	-
Horiz. %	11.63%	33.82%	64.17%	81.42%	94.25%	97.19%	100.00%	-
DPS	1.49	2.99	4.98	6.31	6.39	4.10	4.69	-17.38%
YoY %	-50.17%	-39.96%	-21.08%	-1.25%	55.85%	-12.58%	-	-
Horiz. %	31.77%	63.75%	106.18%	134.54%	136.25%	87.42%	100.00%	-
NAPS	3.4381	3.4082	3.3185	3.4817	2.8734	2.4319	2.0346	9.12%
YoY %	0.88%	2.70%	-4.69%	21.17%	18.15%	19.53%	-	-
Horiz. %	168.98%	167.51%	163.10%	171.12%	141.23%	119.53%	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	8.84	15.26	13.07	10.70	11.62	11.37	19.57	-12.39%
YoY %	-42.07%	16.76%	22.15%	-7.92%	2.20%	-41.90%	-	-
Horiz. %	45.17%	77.98%	66.79%	54.68%	59.38%	58.10%	100.00%	-
P/EPS	112.54	54.36	33.25	37.98	26.61	17.39	19.76	33.59%
YoY %	107.03%	63.49%	-12.45%	42.73%	53.02%	-11.99%	-	-
Horiz. %	569.53%	275.10%	168.27%	192.21%	134.67%	88.01%	100.00%	-
EY	0.89	1.84	3.01	2.63	3.76	5.75	5.06	-25.12%
YoY %	-51.63%	-38.87%	14.45%	-30.05%	-34.61%	13.64%	-	-
Horiz. %	17.59%	36.36%	59.49%	51.98%	74.31%	113.64%	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	8.21	12.83	14.54	10.02	12.07	11.86	18.48	-12.63%
YoY %	-36.01%	-11.76%	45.11%	-16.98%	1.77%	-35.82%	-	-
Horiz. %	44.43%	69.43%	78.68%	54.22%	65.31%	64.18%	100.00%	-
P/EPS	104.50	45.70	36.99	35.56	27.63	18.14	18.67	33.21%
YoY %	128.67%	23.55%	4.02%	28.70%	52.32%	-2.84%	-	-
Horiz. %	559.72%	244.78%	198.13%	190.47%	147.99%	97.16%	100.00%	-
EY	0.96	2.19	2.70	2.81	3.62	5.51	5.36	-24.90%
YoY %	-56.16%	-18.89%	-3.91%	-22.38%	-34.30%	2.80%	-	-
Horiz. %	17.91%	40.86%	50.37%	52.43%	67.54%	102.80%	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