[IOIPG] YoY Quarter Result on 30-Jun-2018 [#4]

Stock

[IOIPG] IOI PROPERTIES GROUP BERHAD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 59.01%

YoY- -21.28%

Quarter Report

IOIPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	658,645	610,470	497,791	673,975	1,195,297	891,716	614,327	1.16%
YoY %	7.89%	22.64%	-26.14%	-43.61%	34.04%	45.15%	-	-
Horiz. %	107.21%	99.37%	81.03%	109.71%	194.57%	145.15%	100.00%	-
PBT	184,306	215,854	227,892	306,261	549,611	510,582	486,261	-14.91%
YoY %	-14.62%	-5.28%	-25.59%	-44.28%	7.64%	5.00%	-	-
Horiz. %	37.90%	44.39%	46.87%	62.98%	113.03%	105.00%	100.00%	-
Tax	-64,882	-166,309	-88,374	-33,721	-184,245	-111,970	-82,176	-3.85%
YoY %	60.99%	-88.19%	-162.07%	81.70%	-64.55%	-36.26%	-	-
Horiz. %	78.95%	202.38%	107.54%	41.04%	224.21%	136.26%	100.00%	-
NP	119,424	49,545	139,518	272,540	365,366	398,612	404,085	-18.36%
YoY %	141.04%	-64.49%	-48.81%	-25.41%	-8.34%	-1.35%	-	-
Horiz. %	29.55%	12.26%	34.53%	67.45%	90.42%	98.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118,372	47,949	139,768	264,993	336,636	389,414	401,593	-18.40%
YoY %	146.87%	-65.69%	-47.26%	-21.28%	-13.55%	-3.03%	-	-
Horiz. %	29.48%	11.94%	34.80%	65.99%	83.83%	96.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.20%	77.05%	38.78%	11.01%	33.52%	21.93%	16.90%	-
YoY %	-54.32%	98.68%	252.23%	-67.15%	52.85%	29.76%	-	-
Horiz. %	208.28%	455.92%	229.47%	65.15%	198.34%	129.76%	100.00%	-
Total Cost	539,221	560,925	358,273	401,435	829,931	493,104	210,242	16.98%
YoY %	-3.87%	56.56%	-10.75%	-51.63%	68.31%	134.54%	-	-
Horiz. %	256.48%	266.80%	170.41%	190.94%	394.75%	234.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,546,814	18,996,200	18,831,016	18,335,462	19,237,170	15,876,448	13,436,757	6.44%
YoY %	2.90%	0.88%	2.70%	-4.69%	21.17%	18.16%	-	-
Horiz. %	145.47%	141.37%	140.15%	136.46%	143.17%	118.16%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	110,122	82,592	165,184	275,307	348,710	352,809	226,462	-11.31%
YoY %	33.33%	-50.00%	-40.00%	-21.05%	-1.16%	55.79%	-	-
Horiz. %	48.63%	36.47%	72.94%	121.57%	153.98%	155.79%	100.00%	-
Div Payout %	93.03%	172.25%	118.18%	103.89%	103.59%	90.60%	56.39%	-
YoY %	-45.99%	45.75%	13.75%	0.29%	14.34%	60.67%	-	-
Horiz. %	164.98%	305.46%	209.58%	184.23%	183.70%	160.67%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	19,546,814	18,996,200	18,831,016	18,335,462	19,237,170	15,876,448	13,436,757	6.44%
YoY %	2.90%	0.88%	2.70%	-4.69%	21.17%	18.16%	-	-
Horiz. %	145.47%	141.37%	140.15%	136.46%	143.17%	118.16%	100.00%	-
NOSH	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	4,410,124	3,774,370	6.55%
YoY %	0.00%	0.00%	0.00%	0.00%	25.29%	16.84%	-	-
Horiz. %	146.39%	146.39%	146.39%	146.39%	146.39%	116.84%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	18.13%	8.12%	28.03%	40.44%	30.57%	44.70%	65.78%	-
YoY %	123.28%	-71.03%	-30.69%	32.29%	-31.61%	-32.05%	-	-
Horiz. %	27.56%	12.34%	42.61%	61.48%	46.47%	67.95%	100.00%	-
ROE	0.61%	0.25%	0.74%	1.45%	1.75%	2.45%	2.99%	-
YoY %	144.00%	-66.22%	-48.97%	-17.14%	-28.57%	-18.06%	-	-
Horiz. %	20.40%	8.36%	24.75%	48.49%	58.53%	81.94%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	11.96	11.09	9.04	12.24	20.57	20.22	16.28	-5.00%
YoY %	7.84%	22.68%	-26.14%	-40.50%	1.73%	24.20%	-	-
Horiz. %	73.46%	68.12%	55.53%	75.18%	126.35%	124.20%	100.00%	-
EPS	2.15	0.87	2.54	4.81	5.79	8.83	10.64	-23.37%
YoY %	147.13%	-65.75%	-47.19%	-16.93%	-34.43%	-17.01%	-	-
Horiz. %	20.21%	8.18%	23.87%	45.21%	54.42%	82.99%	100.00%	-
DPS	2.00	1.50	3.00	5.00	6.00	8.00	6.00	-16.71%
YoY %	33.33%	-50.00%	-40.00%	-16.67%	-25.00%	33.33%	-	-
Horiz. %	33.33%	25.00%	50.00%	83.33%	100.00%	133.33%	100.00%	-
NAPS	3.55	3.45	3.42	3.33	3.31	3.60	3.56	-0.04%
YoY %	2.90%	0.88%	2.70%	0.60%	-8.06%	1.12%	-	-
Horiz. %	99.72%	96.91%	96.07%	93.54%	92.98%	101.12%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,525,255
RPS	12.00	11.12	9.07	12.28	21.77	16.24	11.19	1.17%
YoY %	7.91%	22.60%	-26.14%	-43.59%	34.05%	45.13%	-	-
Horiz. %	107.24%	99.37%	81.05%	109.74%	194.55%	145.13%	100.00%	-
EPS	2.16	0.87	2.55	4.83	6.13	7.09	7.32	-18.39%
YoY %	148.28%	-65.88%	-47.20%	-21.21%	-13.54%	-3.14%	-	-
Horiz. %	29.51%	11.89%	34.84%	65.98%	83.74%	96.86%	100.00%	-
DPS	2.01	1.50	3.01	5.02	6.35	6.43	4.13	-11.30%
YoY %	34.00%	-50.17%	-40.04%	-20.94%	-1.24%	55.69%	-	-
Horiz. %	48.67%	36.32%	72.88%	121.55%	153.75%	155.69%	100.00%	-
NAPS	3.5607	3.4604	3.4303	3.34	3.5043	2.8921	2.4477	6.43%
YoY %	2.90%	0.88%	2.70%	-4.69%	21.17%	18.16%	-	-
Horiz. %	145.47%	141.37%	140.14%	136.45%	143.17%	118.16%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.12	0.98	1.38	1.60	2.20	2.35	1.85	-
P/RPS	9.36	8.84	15.26	13.07	10.70	11.62	11.37	-3.18%
YoY %	5.88%	-42.07%	16.76%	22.15%	-7.92%	2.20%	-	-
Horiz. %	82.32%	77.75%	134.21%	114.95%	94.11%	102.20%	100.00%	-
P/EPS	52.10	112.54	54.36	33.25	37.98	26.61	17.39	20.04%
YoY %	-53.71%	107.03%	63.49%	-12.45%	42.73%	53.02%	-	-
Horiz. %	299.60%	647.15%	312.59%	191.20%	218.40%	153.02%	100.00%	-
EY	1.92	0.89	1.84	3.01	2.63	3.76	5.75	-16.69%
YoY %	115.73%	-51.63%	-38.87%	14.45%	-30.05%	-34.61%	-	-
Horiz. %	33.39%	15.48%	32.00%	52.35%	45.74%	65.39%	100.00%	-
DY	1.79	1.53	2.17	3.13	2.73	3.40	3.24	-9.40%
YoY %	16.99%	-29.49%	-30.67%	14.65%	-19.71%	4.94%	-	-
Horiz. %	55.25%	47.22%	66.98%	96.60%	84.26%	104.94%	100.00%	-
P/NAPS	0.32	0.28	0.40	0.48	0.66	0.65	0.52	-7.76%
YoY %	14.29%	-30.00%	-16.67%	-27.27%	1.54%	25.00%	-	-
Horiz. %	61.54%	53.85%	76.92%	92.31%	126.92%	125.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	28/08/20	29/08/19	27/08/18	28/08/17	22/08/16	27/08/15	-
Price	1.25	0.91	1.16	1.78	2.06	2.44	1.93	-
P/RPS	10.45	8.21	12.83	14.54	10.02	12.07	11.86	-2.08%
YoY %	27.28%	-36.01%	-11.76%	45.11%	-16.98%	1.77%	-	-
Horiz. %	88.11%	69.22%	108.18%	122.60%	84.49%	101.77%	100.00%	-
P/EPS	58.14	104.50	45.70	36.99	35.56	27.63	18.14	21.40%
YoY %	-44.36%	128.67%	23.55%	4.02%	28.70%	52.32%	-	-
Horiz. %	320.51%	576.07%	251.93%	203.91%	196.03%	152.32%	100.00%	-
EY	1.72	0.96	2.19	2.70	2.81	3.62	5.51	-17.62%
YoY %	79.17%	-56.16%	-18.89%	-3.91%	-22.38%	-34.30%	-	-
Horiz. %	31.22%	17.42%	39.75%	49.00%	51.00%	65.70%	100.00%	-
DY	1.60	1.65	2.59	2.81	2.91	3.28	3.11	-10.47%
YoY %	-3.03%	-36.29%	-7.83%	-3.44%	-11.28%	5.47%	-	-
Horiz. %	51.45%	53.05%	83.28%	90.35%	93.57%	105.47%	100.00%	-
P/NAPS	0.35	0.26	0.34	0.53	0.62	0.68	0.54	-6.96%
YoY %	34.62%	-23.53%	-35.85%	-14.52%	-8.82%	25.93%	-	-
Horiz. %	64.81%	48.15%	62.96%	98.15%	114.81%	125.93%	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