[IOIPG] YoY TTM Result on 30-Sep-2017 [#1]

Stock

[IOIPG] IOI PROPERTIES GROUP BERHAD

Announcement Date

20-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- 5.79%

YoY- -15.59%

Quarter Report

IOIPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	2,235,702	2,191,995	2,482,693	4,155,825	3,329,193	2,126,234	1,551,099	6.27%
YoY %	1.99%	-11.71%	-40.26%	24.83%	56.58%	37.08%	-	-
Horiz. %	144.14%	141.32%	160.06%	267.93%	214.63%	137.08%	100.00%	-
PBT	980,932	1,139,455	919,561	1,501,290	1,605,902	1,191,458	1,104,527	-1.95%
YoY %	-13.91%	23.91%	-38.75%	-6.51%	34.78%	7.87%	-	-
Horiz. %	88.81%	103.16%	83.25%	135.92%	145.39%	107.87%	100.00%	-
Tax	-465,407	-455,565	-249,344	-482,414	-424,577	-274,239	-210,227	14.14%
YoY %	-2.16%	-82.71%	48.31%	-13.62%	-54.82%	-30.45%	-	-
Horiz. %	221.38%	216.70%	118.61%	229.47%	201.96%	130.45%	100.00%	-
NP	515,525	683,890	670,217	1,018,876	1,181,325	917,219	894,300	-8.76%
YoY %	-24.62%	2.04%	-34.22%	-13.75%	28.79%	2.56%	-	-
Horiz. %	57.65%	76.47%	74.94%	113.93%	132.09%	102.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	511,166	685,968	652,737	974,154	1,154,110	905,177	879,859	-8.64%
YoY %	-25.48%	5.09%	-32.99%	-15.59%	27.50%	2.88%	-	-
Horiz. %	58.10%	77.96%	74.19%	110.72%	131.17%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.45%	39.98%	27.12%	32.13%	26.44%	23.02%	19.03%	-
YoY %	18.68%	47.42%	-15.59%	21.52%	14.86%	20.97%	-	-
Horiz. %	249.34%	210.09%	142.51%	168.84%	138.94%	120.97%	100.00%	-
Total Cost	1,720,177	1,508,105	1,812,476	3,136,949	2,147,868	1,209,015	656,799	17.38%
YoY %	14.06%	-16.79%	-42.22%	46.05%	77.65%	84.08%	-	-
Horiz. %	261.90%	229.61%	275.96%	477.61%	327.02%	184.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,831,016	18,720,893	18,280,401	18,115,216	16,179,407	14,030,146	11,330,240	8.82%
YoY %	0.59%	2.41%	0.91%	11.96%	15.32%	23.83%	-	-
Horiz. %	166.20%	165.23%	161.34%	159.88%	142.80%	123.83%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	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 %	16.16%	24.08%	42.18%	35.80%	30.57%	25.02%	29.46%	-
YoY %	-32.89%	-42.91%	17.82%	17.11%	22.18%	-15.07%	-	-
Horiz. %	54.85%	81.74%	143.18%	121.52%	103.77%	84.93%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	18,831,016	18,720,893	18,280,401	18,115,216	16,179,407	14,030,146	11,330,240	8.82%
YoY %	0.59%	2.41%	0.91%	11.96%	15.32%	23.83%	-	-
Horiz. %	166.20%	165.23%	161.34%	159.88%	142.80%	123.83%	100.00%	-
NOSH	5,525,255	5,525,255	5,525,255	5,525,255	4,408,557	3,761,433	3,237,211	9.31%
YoY %	0.00%	0.00%	0.00%	25.33%	17.20%	16.19%	-	-
Horiz. %	170.68%	170.68%	170.68%	170.68%	136.18%	116.19%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	23.06%	31.20%	27.00%	24.52%	35.48%	43.14%	57.66%	-
YoY %	-26.09%	15.56%	10.11%	-30.89%	-17.76%	-25.18%	-	-
Horiz. %	39.99%	54.11%	46.83%	42.53%	61.53%	74.82%	100.00%	-
ROE	2.71%	3.66%	3.57%	5.38%	7.13%	6.45%	7.77%	-
YoY %	-25.96%	2.52%	-33.64%	-24.54%	10.54%	-16.99%	-	-
Horiz. %	34.88%	47.10%	45.95%	69.24%	91.76%	83.01%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	40.60	39.81	45.09	75.48	75.52	56.53	47.91	-2.71%
YoY %	1.98%	-11.71%	-40.26%	-0.05%	33.59%	17.99%	-	-
Horiz. %	84.74%	83.09%	94.11%	157.55%	157.63%	117.99%	100.00%	-
EPS	9.28	12.46	11.85	17.69	26.18	24.06	27.18	-16.38%
YoY %	-25.52%	5.15%	-33.01%	-32.43%	8.81%	-11.48%	-	-
Horiz. %	34.14%	45.84%	43.60%	65.08%	96.32%	88.52%	100.00%	-
DPS	1.50	3.00	5.00	6.33	8.00	6.02	8.00	-24.32%
YoY %	-50.00%	-40.00%	-21.01%	-20.88%	32.89%	-24.75%	-	-
Horiz. %	18.75%	37.50%	62.50%	79.12%	100.00%	75.25%	100.00%	-
NAPS	3.42	3.40	3.32	3.29	3.67	3.73	3.50	-0.38%
YoY %	0.59%	2.41%	0.91%	-10.35%	-1.61%	6.57%	-	-
Horiz. %	97.71%	97.14%	94.86%	94.00%	104.86%	106.57%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,525,255
RPS	40.46	39.67	44.93	75.22	60.25	38.48	28.07	6.27%
YoY %	1.99%	-11.71%	-40.27%	24.85%	56.57%	37.09%	-	-
Horiz. %	144.14%	141.33%	160.06%	267.97%	214.64%	137.09%	100.00%	-
EPS	9.25	12.42	11.81	17.63	20.89	16.38	15.92	-8.64%
YoY %	-25.52%	5.17%	-33.01%	-15.61%	27.53%	2.89%	-	-
Horiz. %	58.10%	78.02%	74.18%	110.74%	131.22%	102.89%	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	3.4082	3.3882	3.3085	3.2786	2.9283	2.5393	2.0506	8.82%
YoY %	0.59%	2.41%	0.91%	11.96%	15.32%	23.83%	-	-
Horiz. %	166.21%	165.23%	161.34%	159.88%	142.80%	123.83%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.905	1.14	1.67	2.02	2.49	1.98	2.62	-
P/RPS	2.23	2.86	3.70	2.68	3.30	3.50	5.47	-13.87%
YoY %	-22.03%	-22.70%	38.06%	-18.79%	-5.71%	-36.01%	-	-
Horiz. %	40.77%	52.29%	67.64%	48.99%	60.33%	63.99%	100.00%	-
P/EPS	9.75	9.15	14.09	11.42	9.51	8.23	9.64	0.18%
YoY %	6.56%	-35.06%	23.38%	20.08%	15.55%	-14.63%	-	-
Horiz. %	101.14%	94.92%	146.16%	118.46%	98.65%	85.37%	100.00%	-
EY	10.26	10.93	7.10	8.76	10.51	12.15	10.37	-0.17%
YoY %	-6.13%	53.94%	-18.95%	-16.65%	-13.50%	17.16%	-	-
Horiz. %	98.94%	105.40%	68.47%	84.47%	101.35%	117.16%	100.00%	-
DY	1.66	2.63	2.99	3.14	3.21	3.04	3.05	-9.63%
YoY %	-36.88%	-12.04%	-4.78%	-2.18%	5.59%	-0.33%	-	-
Horiz. %	54.43%	86.23%	98.03%	102.95%	105.25%	99.67%	100.00%	-
P/NAPS	0.26	0.34	0.50	0.61	0.68	0.53	0.75	-16.17%
YoY %	-23.53%	-32.00%	-18.03%	-10.29%	28.30%	-29.33%	-	-
Horiz. %	34.67%	45.33%	66.67%	81.33%	90.67%	70.67%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	25/11/19	23/11/18	20/11/17	22/11/16	16/11/15	21/11/14	-
Price	0.995	1.15	1.67	1.99	2.39	2.09	2.45	-
P/RPS	2.45	2.89	3.70	2.64	3.16	3.70	5.11	-11.52%
YoY %	-15.22%	-21.89%	40.15%	-16.46%	-14.59%	-27.59%	-	-
Horiz. %	47.95%	56.56%	72.41%	51.66%	61.84%	72.41%	100.00%	-
P/EPS	10.72	9.23	14.09	11.25	9.13	8.68	9.01	2.93%
YoY %	16.14%	-34.49%	25.24%	23.22%	5.18%	-3.66%	-	-
Horiz. %	118.98%	102.44%	156.38%	124.86%	101.33%	96.34%	100.00%	-
EY	9.33	10.83	7.10	8.89	10.95	11.51	11.09	-2.83%
YoY %	-13.85%	52.54%	-20.13%	-18.81%	-4.87%	3.79%	-	-
Horiz. %	84.13%	97.66%	64.02%	80.16%	98.74%	103.79%	100.00%	-
DY	1.51	2.61	2.99	3.18	3.35	2.88	3.27	-12.07%
YoY %	-42.15%	-12.71%	-5.97%	-5.07%	16.32%	-11.93%	-	-
Horiz. %	46.18%	79.82%	91.44%	97.25%	102.45%	88.07%	100.00%	-
P/NAPS	0.29	0.34	0.50	0.60	0.65	0.56	0.70	-13.64%
YoY %	-14.71%	-32.00%	-16.67%	-7.69%	16.07%	-20.00%	-	-
Horiz. %	41.43%	48.57%	71.43%	85.71%	92.86%	80.00%	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