[IOIPG] YoY TTM Result on 31-Dec-2022 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 24.71%
YoY- 120.76%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,486,067 2,815,693 2,374,196 2,262,916 2,089,974 2,441,399 3,668,544 -6.27%
PBT 861,764 1,772,157 959,331 967,423 1,070,744 1,085,161 1,294,477 -6.55%
Tax -205,812 -372,314 -327,163 -480,432 -400,557 -314,560 -449,848 -12.21%
NP 655,952 1,399,843 632,168 486,991 670,187 770,601 844,629 -4.12%
-
NP to SH 646,690 1,394,464 631,662 482,392 670,853 758,462 809,763 -3.67%
-
Tax Rate 23.88% 21.01% 34.10% 49.66% 37.41% 28.99% 34.75% -
Total Cost 1,830,115 1,415,850 1,742,028 1,775,925 1,419,787 1,670,798 2,823,915 -6.97%
-
Net Worth 22,354,948 21,529,027 19,877,182 19,051,261 18,886,077 18,500,646 18,060,155 3.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 275,307 - 110,122 82,592 165,184 275,307 348,710 -3.86%
Div Payout % 42.57% - 17.43% 17.12% 24.62% 36.30% 43.06% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 22,354,948 21,529,027 19,877,182 19,051,261 18,886,077 18,500,646 18,060,155 3.61%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 26.39% 49.72% 26.63% 21.52% 32.07% 31.56% 23.02% -
ROE 2.89% 6.48% 3.18% 2.53% 3.55% 4.10% 4.48% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.15 51.14 43.12 41.10 37.96 44.34 66.63 -6.27%
EPS 11.74 25.33 11.47 8.76 12.18 13.77 14.71 -3.68%
DPS 5.00 0.00 2.00 1.50 3.00 5.00 6.33 -3.85%
NAPS 4.06 3.91 3.61 3.46 3.43 3.36 3.28 3.61%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.29 51.29 43.25 41.22 38.07 44.47 66.83 -6.27%
EPS 11.78 25.40 11.51 8.79 12.22 13.82 14.75 -3.67%
DPS 5.02 0.00 2.01 1.50 3.01 5.02 6.35 -3.83%
NAPS 4.0722 3.9218 3.6209 3.4704 3.4403 3.3701 3.2899 3.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.75 1.06 1.10 1.55 1.24 1.54 1.85 -
P/RPS 3.88 2.07 2.55 3.77 3.27 3.47 2.78 5.71%
P/EPS 14.90 4.19 9.59 17.69 10.18 11.18 12.58 2.85%
EY 6.71 23.89 10.43 5.65 9.83 8.94 7.95 -2.78%
DY 2.86 0.00 1.82 0.97 2.42 3.25 3.42 -2.93%
P/NAPS 0.43 0.27 0.30 0.45 0.36 0.46 0.56 -4.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 25/02/22 22/02/21 25/02/20 26/02/19 23/02/18 -
Price 2.27 1.12 1.06 1.38 1.07 1.63 1.98 -
P/RPS 5.03 2.19 2.46 3.36 2.82 3.68 2.97 9.17%
P/EPS 19.33 4.42 9.24 15.75 8.78 11.83 13.46 6.21%
EY 5.17 22.61 10.82 6.35 11.39 8.45 7.43 -5.86%
DY 2.20 0.00 1.89 1.09 2.80 3.07 3.20 -6.05%
P/NAPS 0.56 0.29 0.29 0.40 0.31 0.49 0.60 -1.14%

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