[IOIPG] YoY Quarter Result on 30-Jun-2019 [#4]

Stock

[IOIPG] IOI PROPERTIES GROUP BERHAD

Announcement Date

29-Aug-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Jun-2019 [#4]

Profit Trend

QoQ- -28.21%

YoY- -47.26%

Quarter Report

IOIPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	715,942	658,645	610,470	497,791	673,975	1,195,297	891,716	-3.59%
YoY %	8.70%	7.89%	22.64%	-26.14%	-43.61%	34.04%	-	-
Horiz. %	80.29%	73.86%	68.46%	55.82%	75.58%	134.04%	100.00%	-
PBT	394,058	184,306	215,854	227,892	306,261	549,611	510,582	-4.22%
YoY %	113.81%	-14.62%	-5.28%	-25.59%	-44.28%	7.64%	-	-
Horiz. %	77.18%	36.10%	42.28%	44.63%	59.98%	107.64%	100.00%	-
Tax	-99,822	-64,882	-166,309	-88,374	-33,721	-184,245	-111,970	-1.89%
YoY %	-53.85%	60.99%	-88.19%	-162.07%	81.70%	-64.55%	-	-
Horiz. %	89.15%	57.95%	148.53%	78.93%	30.12%	164.55%	100.00%	-
NP	294,236	119,424	49,545	139,518	272,540	365,366	398,612	-4.93%
YoY %	146.38%	141.04%	-64.49%	-48.81%	-25.41%	-8.34%	-	-
Horiz. %	73.82%	29.96%	12.43%	35.00%	68.37%	91.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,480	118,372	47,949	139,768	264,993	336,636	389,414	-4.65%
YoY %	147.09%	146.87%	-65.69%	-47.26%	-21.28%	-13.55%	-	-
Horiz. %	75.11%	30.40%	12.31%	35.89%	68.05%	86.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	35.20%	77.05%	38.78%	11.01%	33.52%	21.93%	-
YoY %	-28.04%	-54.32%	98.68%	252.23%	-67.15%	52.85%	-	-
Horiz. %	115.50%	160.51%	351.35%	176.84%	50.21%	152.85%	100.00%	-
Total Cost	421,706	539,221	560,925	358,273	401,435	829,931	493,104	-2.57%
YoY %	-21.79%	-3.87%	56.56%	-10.75%	-51.63%	68.31%	-	-
Horiz. %	85.52%	109.35%	113.75%	72.66%	81.41%	168.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,427,798	19,546,814	18,996,200	18,831,016	18,335,462	19,237,170	15,876,448	4.28%
YoY %	4.51%	2.90%	0.88%	2.70%	-4.69%	21.17%	-	-
Horiz. %	128.67%	123.12%	119.65%	118.61%	115.49%	121.17%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	110,122	82,592	165,184	275,307	348,710	352,809	-
YoY %	-	33.33%	-50.00%	-40.00%	-21.05%	-1.16%	-	-
Horiz. %	-	31.21%	23.41%	46.82%	78.03%	98.84%	100.00%	-
Div Payout %	-	93.03%	172.25%	118.18%	103.89%	103.59%	90.60%	-
YoY %	-	-45.99%	45.75%	13.75%	0.29%	14.34%	-	-
Horiz. %	-	102.68%	190.12%	130.44%	114.67%	114.34%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	20,427,798	19,546,814	18,996,200	18,831,016	18,335,462	19,237,170	15,876,448	4.28%
YoY %	4.51%	2.90%	0.88%	2.70%	-4.69%	21.17%	-	-
Horiz. %	128.67%	123.12%	119.65%	118.61%	115.49%	121.17%	100.00%	-
NOSH	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	4,410,124	3.82%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	25.29%	-	-
Horiz. %	125.29%	125.29%	125.29%	125.29%	125.29%	125.29%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	41.10%	18.13%	8.12%	28.03%	40.44%	30.57%	44.70%	-
YoY %	126.70%	123.28%	-71.03%	-30.69%	32.29%	-31.61%	-	-
Horiz. %	91.95%	40.56%	18.17%	62.71%	90.47%	68.39%	100.00%	-
ROE	1.43%	0.61%	0.25%	0.74%	1.45%	1.75%	2.45%	-
YoY %	134.43%	144.00%	-66.22%	-48.97%	-17.14%	-28.57%	-	-
Horiz. %	58.37%	24.90%	10.20%	30.20%	59.18%	71.43%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	13.00	11.96	11.09	9.04	12.24	20.57	20.22	-7.09%
YoY %	8.70%	7.84%	22.68%	-26.14%	-40.50%	1.73%	-	-
Horiz. %	64.29%	59.15%	54.85%	44.71%	60.53%	101.73%	100.00%	-
EPS	5.31	2.15	0.87	2.54	4.81	5.79	8.83	-8.12%
YoY %	146.98%	147.13%	-65.75%	-47.19%	-16.93%	-34.43%	-	-
Horiz. %	60.14%	24.35%	9.85%	28.77%	54.47%	65.57%	100.00%	-
DPS	0.00	2.00	1.50	3.00	5.00	6.00	8.00	-
YoY %	0.00%	33.33%	-50.00%	-40.00%	-16.67%	-25.00%	-	-
Horiz. %	0.00%	25.00%	18.75%	37.50%	62.50%	75.00%	100.00%	-
NAPS	3.71	3.55	3.45	3.42	3.33	3.31	3.60	0.50%
YoY %	4.51%	2.90%	0.88%	2.70%	0.60%	-8.06%	-	-
Horiz. %	103.06%	98.61%	95.83%	95.00%	92.50%	91.94%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,525,255
RPS	12.96	11.92	11.05	9.01	12.20	21.63	16.14	-3.58%
YoY %	8.72%	7.87%	22.64%	-26.15%	-43.60%	34.01%	-	-
Horiz. %	80.30%	73.85%	68.46%	55.82%	75.59%	134.01%	100.00%	-
EPS	5.29	2.14	0.87	2.53	4.80	6.09	7.05	-4.67%
YoY %	147.20%	145.98%	-65.61%	-47.29%	-21.18%	-13.62%	-	-
Horiz. %	75.04%	30.35%	12.34%	35.89%	68.09%	86.38%	100.00%	-
DPS	0.00	1.99	1.49	2.99	4.98	6.31	6.39	-
YoY %	0.00%	33.56%	-50.17%	-39.96%	-21.08%	-1.25%	-	-
Horiz. %	0.00%	31.14%	23.32%	46.79%	77.93%	98.75%	100.00%	-
NAPS	3.6972	3.5377	3.4381	3.4082	3.3185	3.4817	2.8734	4.28%
YoY %	4.51%	2.90%	0.88%	2.70%	-4.69%	21.17%	-	-
Horiz. %	128.67%	123.12%	119.65%	118.61%	115.49%	121.17%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.00	1.12	0.98	1.38	1.60	2.20	2.35	-
P/RPS	7.69	9.36	8.84	15.26	13.07	10.70	11.62	-6.64%
YoY %	-17.84%	5.88%	-42.07%	16.76%	22.15%	-7.92%	-	-
Horiz. %	66.18%	80.55%	76.08%	131.33%	112.48%	92.08%	100.00%	-
P/EPS	18.83	52.10	112.54	54.36	33.25	37.98	26.61	-5.59%
YoY %	-63.86%	-53.71%	107.03%	63.49%	-12.45%	42.73%	-	-
Horiz. %	70.76%	195.79%	422.92%	204.28%	124.95%	142.73%	100.00%	-
EY	5.31	1.92	0.89	1.84	3.01	2.63	3.76	5.91%
YoY %	176.56%	115.73%	-51.63%	-38.87%	14.45%	-30.05%	-	-
Horiz. %	141.22%	51.06%	23.67%	48.94%	80.05%	69.95%	100.00%	-
DY	0.00	1.79	1.53	2.17	3.13	2.73	3.40	-
YoY %	0.00%	16.99%	-29.49%	-30.67%	14.65%	-19.71%	-	-
Horiz. %	0.00%	52.65%	45.00%	63.82%	92.06%	80.29%	100.00%	-
P/NAPS	0.27	0.32	0.28	0.40	0.48	0.66	0.65	-13.61%
YoY %	-15.62%	14.29%	-30.00%	-16.67%	-27.27%	1.54%	-	-
Horiz. %	41.54%	49.23%	43.08%	61.54%	73.85%	101.54%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	22/08/22	26/08/21	28/08/20	29/08/19	27/08/18	28/08/17	22/08/16	-
Price	0.975	1.25	0.91	1.16	1.78	2.06	2.44	-
P/RPS	7.50	10.45	8.21	12.83	14.54	10.02	12.07	-7.62%
YoY %	-28.23%	27.28%	-36.01%	-11.76%	45.11%	-16.98%	-	-
Horiz. %	62.14%	86.58%	68.02%	106.30%	120.46%	83.02%	100.00%	-
P/EPS	18.36	58.14	104.50	45.70	36.99	35.56	27.63	-6.58%
YoY %	-68.42%	-44.36%	128.67%	23.55%	4.02%	28.70%	-	-
Horiz. %	66.45%	210.42%	378.21%	165.40%	133.88%	128.70%	100.00%	-
EY	5.45	1.72	0.96	2.19	2.70	2.81	3.62	7.05%
YoY %	216.86%	79.17%	-56.16%	-18.89%	-3.91%	-22.38%	-	-
Horiz. %	150.55%	47.51%	26.52%	60.50%	74.59%	77.62%	100.00%	-
DY	0.00	1.60	1.65	2.59	2.81	2.91	3.28	-
YoY %	0.00%	-3.03%	-36.29%	-7.83%	-3.44%	-11.28%	-	-
Horiz. %	0.00%	48.78%	50.30%	78.96%	85.67%	88.72%	100.00%	-
P/NAPS	0.26	0.35	0.26	0.34	0.53	0.62	0.68	-14.79%
YoY %	-25.71%	34.62%	-23.53%	-35.85%	-14.52%	-8.82%	-	-
Horiz. %	38.24%	51.47%	38.24%	50.00%	77.94%	91.18%	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