[IOIPG] YoY TTM 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- 2.53%
YoY- 32.43%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,979,554 2,549,610 2,850,078 2,260,713 2,235,702 2,191,995 2,482,693 3.08%
PBT 2,204,440 1,155,541 1,531,787 999,231 980,932 1,139,455 919,561 15.67%
Tax -242,871 -219,406 -411,529 -319,990 -465,407 -455,565 -249,344 -0.43%
NP 1,961,569 936,135 1,120,258 679,241 515,525 683,890 670,217 19.58%
-
NP to SH 1,956,523 927,174 1,118,209 676,913 511,166 685,968 652,737 20.05%
-
Tax Rate 11.02% 18.99% 26.87% 32.02% 47.45% 39.98% 27.12% -
Total Cost 1,017,985 1,613,475 1,729,820 1,581,472 1,720,177 1,508,105 1,812,476 -9.15%
-
Net Worth 23,001,437 22,134,702 21,308,780 19,656,937 18,831,016 18,720,893 18,280,401 3.89%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 275,307 275,307 - 110,122 82,592 165,184 275,307 0.00%
Div Payout % 14.07% 29.69% - 16.27% 16.16% 24.08% 42.18% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 23,001,437 22,134,702 21,308,780 19,656,937 18,831,016 18,720,893 18,280,401 3.89%
NOSH 5,489,603 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 -0.10%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 65.83% 36.72% 39.31% 30.05% 23.06% 31.20% 27.00% -
ROE 8.51% 4.19% 5.25% 3.44% 2.71% 3.66% 3.57% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 54.28 46.30 51.76 41.06 40.60 39.81 45.09 3.13%
EPS 35.64 16.84 20.31 12.29 9.28 12.46 11.85 20.12%
DPS 5.00 5.00 0.00 2.00 1.50 3.00 5.00 0.00%
NAPS 4.19 4.02 3.87 3.57 3.42 3.40 3.32 3.95%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 54.28 46.44 51.92 41.18 40.73 39.93 45.23 3.08%
EPS 35.64 16.89 20.37 12.33 9.31 12.50 11.89 20.05%
DPS 5.00 5.02 0.00 2.01 1.50 3.01 5.02 -0.06%
NAPS 4.19 4.0321 3.8817 3.5808 3.4303 3.4102 3.33 3.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.12 1.66 0.935 1.20 0.905 1.14 1.67 -
P/RPS 3.91 3.58 1.81 2.92 2.23 2.86 3.70 0.92%
P/EPS 5.95 9.86 4.60 9.76 9.75 9.15 14.09 -13.37%
EY 16.81 10.14 21.72 10.24 10.26 10.93 7.10 15.43%
DY 2.36 3.01 0.00 1.67 1.66 2.63 2.99 -3.86%
P/NAPS 0.51 0.41 0.24 0.34 0.26 0.34 0.50 0.33%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 24/11/23 23/11/22 25/11/21 25/11/20 25/11/19 23/11/18 -
Price 2.21 1.73 1.01 1.11 0.995 1.15 1.67 -
P/RPS 4.07 3.74 1.95 2.70 2.45 2.89 3.70 1.59%
P/EPS 6.20 10.27 4.97 9.03 10.72 9.23 14.09 -12.77%
EY 16.13 9.73 20.11 11.08 9.33 10.83 7.10 14.64%
DY 2.26 2.89 0.00 1.80 1.51 2.61 2.99 -4.55%
P/NAPS 0.53 0.43 0.26 0.31 0.29 0.34 0.50 0.97%

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