[IOIPG] YoY Quarter Result on 30-Sep-2021 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 76.4%
YoY- 8.7%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 648,046 691,519 431,773 659,671 540,315 560,062 869,979 -4.78%
PBT 225,487 689,733 260,719 339,488 255,649 202,154 354,125 -7.24%
Tax -48,981 -49,003 -52,178 -146,875 -119,145 -89,110 -103,154 -11.66%
NP 176,506 640,730 208,541 192,613 136,504 113,044 250,971 -5.69%
-
NP to SH 174,445 640,287 208,813 192,109 136,636 111,958 242,852 -5.36%
-
Tax Rate 21.72% 7.10% 20.01% 43.26% 46.60% 44.08% 29.13% -
Total Cost 471,540 50,789 223,232 467,058 403,811 447,018 619,008 -4.43%
-
Net Worth 22,134,702 21,308,780 19,656,937 18,831,016 18,720,893 18,280,401 18,115,216 3.39%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 22,134,702 21,308,780 19,656,937 18,831,016 18,720,893 18,280,401 18,115,216 3.39%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 27.24% 92.66% 48.30% 29.20% 25.26% 20.18% 28.85% -
ROE 0.79% 3.00% 1.06% 1.02% 0.73% 0.61% 1.34% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.77 12.56 7.84 11.98 9.81 10.17 15.80 -4.78%
EPS 3.17 11.63 3.79 3.49 2.48 2.03 4.41 -5.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.87 3.57 3.42 3.40 3.32 3.29 3.39%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.73 12.52 7.81 11.94 9.78 10.14 15.75 -4.79%
EPS 3.16 11.59 3.78 3.48 2.47 2.03 4.40 -5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0061 3.8566 3.5577 3.4082 3.3882 3.3085 3.2786 3.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.66 0.935 1.20 0.905 1.14 1.67 2.02 -
P/RPS 14.10 7.44 15.30 7.55 11.62 16.42 12.78 1.65%
P/EPS 52.40 8.04 31.64 25.94 45.94 82.13 45.80 2.26%
EY 1.91 12.44 3.16 3.86 2.18 1.22 2.18 -2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.24 0.34 0.26 0.34 0.50 0.61 -6.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 25/11/21 25/11/20 25/11/19 23/11/18 20/11/17 -
Price 1.73 1.01 1.11 0.995 1.15 1.67 1.99 -
P/RPS 14.70 8.04 14.16 8.31 11.72 16.42 12.59 2.61%
P/EPS 54.61 8.69 29.27 28.52 46.34 82.13 45.12 3.23%
EY 1.83 11.51 3.42 3.51 2.16 1.22 2.22 -3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.31 0.29 0.34 0.50 0.60 -5.39%

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