[IOIPG] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -2.91%
YoY- 20.22%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,089,974 2,441,399 3,668,544 3,629,510 2,572,384 1,606,742 673,224 20.77%
PBT 1,070,744 1,085,161 1,294,477 1,567,723 1,291,917 1,061,521 539,953 12.08%
Tax -400,557 -314,560 -449,848 -408,721 -346,699 -192,381 -120,349 22.17%
NP 670,187 770,601 844,629 1,159,002 945,218 869,140 419,604 8.11%
-
NP to SH 670,853 758,462 809,763 1,120,475 931,994 860,033 411,234 8.49%
-
Tax Rate 37.41% 28.99% 34.75% 26.07% 26.84% 18.12% 22.29% -
Total Cost 1,419,787 1,670,798 2,823,915 2,470,508 1,627,166 737,602 253,620 33.23%
-
Net Worth 18,886,077 18,500,646 18,060,155 16,279,447 14,153,681 11,570,432 10,912,473 9.56%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 165,184 275,307 348,710 352,809 226,462 259,169 - -
Div Payout % 24.62% 36.30% 43.06% 31.49% 24.30% 30.13% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 18,886,077 18,500,646 18,060,155 16,279,447 14,153,681 11,570,432 10,912,473 9.56%
NOSH 5,525,255 5,525,255 5,525,255 4,411,774 3,764,277 3,241,017 3,238,122 9.30%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 32.07% 31.56% 23.02% 31.93% 36.74% 54.09% 62.33% -
ROE 3.55% 4.10% 4.48% 6.88% 6.58% 7.43% 3.77% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.96 44.34 66.63 82.27 68.34 49.58 20.79 10.54%
EPS 12.18 13.77 14.71 25.40 24.76 26.54 12.70 -0.69%
DPS 3.00 5.00 6.33 8.00 6.02 8.00 0.00 -
NAPS 3.43 3.36 3.28 3.69 3.76 3.57 3.37 0.29%
Adjusted Per Share Value based on latest NOSH - 4,411,774
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 38.07 44.47 66.83 66.12 46.86 29.27 12.26 20.77%
EPS 12.22 13.82 14.75 20.41 16.98 15.67 7.49 8.49%
DPS 3.01 5.02 6.35 6.43 4.13 4.72 0.00 -
NAPS 3.4403 3.3701 3.2899 2.9655 2.5783 2.1077 1.9878 9.56%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 - -
Price 1.24 1.54 1.85 2.10 2.25 2.42 0.00 -
P/RPS 3.27 3.47 2.78 2.55 3.29 4.88 0.00 -
P/EPS 10.18 11.18 12.58 8.27 9.09 9.12 0.00 -
EY 9.83 8.94 7.95 12.09 11.00 10.97 0.00 -
DY 2.42 3.25 3.42 3.81 2.67 3.31 0.00 -
P/NAPS 0.36 0.46 0.56 0.57 0.60 0.68 0.00 -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 23/02/18 21/02/17 25/02/16 13/02/15 - -
Price 1.07 1.63 1.98 2.13 2.06 2.07 0.00 -
P/RPS 2.82 3.68 2.97 2.59 3.01 4.18 0.00 -
P/EPS 8.78 11.83 13.46 8.39 8.32 7.80 0.00 -
EY 11.39 8.45 7.43 11.92 12.02 12.82 0.00 -
DY 2.80 3.07 3.20 3.75 2.92 3.86 0.00 -
P/NAPS 0.31 0.49 0.60 0.58 0.55 0.58 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