[IOIPG] YoY TTM Result on 31-Mar-2017 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -13.1%
YoY- -10.85%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,003,667 2,387,926 3,313,932 3,881,780 2,747,551 1,709,333 1,039,020 11.55%
PBT 909,131 1,164,329 1,314,882 1,397,596 1,500,378 1,109,541 654,928 5.61%
Tax -359,742 -370,877 -413,912 -396,524 -394,646 -219,512 -144,703 16.37%
NP 549,389 793,452 900,970 1,001,072 1,105,732 890,029 510,225 1.23%
-
NP to SH 547,512 786,515 855,274 973,648 1,092,197 878,682 500,345 1.51%
-
Tax Rate 39.57% 31.85% 31.48% 28.37% 26.30% 19.78% 22.09% -
Total Cost 1,454,278 1,594,474 2,412,962 2,880,708 1,641,819 819,304 528,795 18.34%
-
Net Worth 18,941,139 18,610,770 18,005,094 14,569,412 14,727,415 10,634,210 10,984,956 9.49%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 165,184 275,307 348,710 352,809 226,462 259,169 - -
Div Payout % 30.17% 35.00% 40.77% 36.24% 20.73% 29.50% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 18,941,139 18,610,770 18,005,094 14,569,412 14,727,415 10,634,210 10,984,956 9.49%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 4,219,889 3,544,736 3,240,400 9.29%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 27.42% 33.23% 27.19% 25.79% 40.24% 52.07% 49.11% -
ROE 2.89% 4.23% 4.75% 6.68% 7.42% 8.26% 4.55% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 36.39 43.37 60.19 87.12 65.11 48.22 32.06 2.13%
EPS 9.94 14.28 15.53 21.85 25.88 24.79 15.44 -7.07%
DPS 3.00 5.00 6.33 8.00 5.37 7.31 0.00 -
NAPS 3.44 3.38 3.27 3.27 3.49 3.00 3.39 0.24%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 36.50 43.50 60.37 70.71 50.05 31.14 18.93 11.55%
EPS 9.97 14.33 15.58 17.74 19.90 16.01 9.11 1.51%
DPS 3.01 5.02 6.35 6.43 4.13 4.72 0.00 -
NAPS 3.4504 3.3902 3.2799 2.654 2.6828 1.9372 2.001 9.49%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.955 1.32 1.62 2.07 2.31 2.18 2.66 -
P/RPS 2.62 3.04 2.69 2.38 3.55 4.52 8.30 -17.46%
P/EPS 9.60 9.24 10.43 9.47 8.93 8.79 17.23 -9.28%
EY 10.41 10.82 9.59 10.56 11.20 11.37 5.80 10.22%
DY 3.14 3.79 3.91 3.86 2.32 3.35 0.00 -
P/NAPS 0.28 0.39 0.50 0.63 0.66 0.73 0.78 -15.68%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 27/05/19 18/05/18 23/05/17 27/05/16 14/05/15 - -
Price 1.08 1.20 1.60 2.08 2.25 2.09 0.00 -
P/RPS 2.97 2.77 2.66 2.39 3.46 4.33 0.00 -
P/EPS 10.86 8.40 10.30 9.52 8.69 8.43 0.00 -
EY 9.21 11.90 9.71 10.51 11.50 11.86 0.00 -
DY 2.78 4.17 3.96 3.85 2.39 3.50 0.00 -
P/NAPS 0.31 0.36 0.49 0.64 0.64 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