[IOIPG] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 6.86%
YoY- 27.5%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,191,995 2,482,693 4,155,825 3,329,193 2,126,234 1,551,099 280,609 40.83%
PBT 1,139,455 919,561 1,501,290 1,605,902 1,191,458 1,104,527 163,002 38.25%
Tax -455,565 -249,344 -482,414 -424,577 -274,239 -210,227 -51,327 43.86%
NP 683,890 670,217 1,018,876 1,181,325 917,219 894,300 111,675 35.24%
-
NP to SH 685,968 652,737 974,154 1,154,110 905,177 879,859 111,060 35.43%
-
Tax Rate 39.98% 27.12% 32.13% 26.44% 23.02% 19.03% 31.49% -
Total Cost 1,508,105 1,812,476 3,136,949 2,147,868 1,209,015 656,799 168,934 44.00%
-
Net Worth 18,720,893 18,280,401 18,115,216 16,179,407 14,030,146 11,330,240 10,564,654 10.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 165,184 275,307 348,710 352,809 226,462 259,169 - -
Div Payout % 24.08% 42.18% 35.80% 30.57% 25.02% 29.46% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 18,720,893 18,280,401 18,115,216 16,179,407 14,030,146 11,330,240 10,564,654 10.00%
NOSH 5,525,255 5,525,255 5,525,255 4,408,557 3,761,433 3,237,211 3,240,691 9.29%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 31.20% 27.00% 24.52% 35.48% 43.14% 57.66% 39.80% -
ROE 3.66% 3.57% 5.38% 7.13% 6.45% 7.77% 1.05% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 39.81 45.09 75.48 75.52 56.53 47.91 8.66 28.93%
EPS 12.46 11.85 17.69 26.18 24.06 27.18 3.43 23.97%
DPS 3.00 5.00 6.33 8.00 6.02 8.00 0.00 -
NAPS 3.40 3.32 3.29 3.67 3.73 3.50 3.26 0.70%
Adjusted Per Share Value based on latest NOSH - 4,408,557
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 39.67 44.93 75.22 60.25 38.48 28.07 5.08 40.83%
EPS 12.42 11.81 17.63 20.89 16.38 15.92 2.01 35.44%
DPS 2.99 4.98 6.31 6.39 4.10 4.69 0.00 -
NAPS 3.3882 3.3085 3.2786 2.9283 2.5393 2.0506 1.9121 9.99%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 1.14 1.67 2.02 2.49 1.98 2.62 0.00 -
P/RPS 2.86 3.70 2.68 3.30 3.50 5.47 0.00 -
P/EPS 9.15 14.09 11.42 9.51 8.23 9.64 0.00 -
EY 10.93 7.10 8.76 10.51 12.15 10.37 0.00 -
DY 2.63 2.99 3.14 3.21 3.04 3.05 0.00 -
P/NAPS 0.34 0.50 0.61 0.68 0.53 0.75 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 23/11/18 20/11/17 22/11/16 16/11/15 21/11/14 - -
Price 1.15 1.67 1.99 2.39 2.09 2.45 0.00 -
P/RPS 2.89 3.70 2.64 3.16 3.70 5.11 0.00 -
P/EPS 9.23 14.09 11.25 9.13 8.68 9.01 0.00 -
EY 10.83 7.10 8.89 10.95 11.51 11.09 0.00 -
DY 2.61 2.99 3.18 3.35 2.88 3.27 0.00 -
P/NAPS 0.34 0.50 0.60 0.65 0.56 0.70 0.00 -

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
Post a Comment