[IOIPG] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -18.39%
YoY- -30.39%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,642,568 2,533,035 2,440,436 2,003,667 2,387,926 3,313,932 3,881,780 -6.20%
PBT 1,710,787 893,021 1,109,548 909,131 1,164,329 1,314,882 1,397,596 3.42%
Tax -253,925 -379,764 -516,114 -359,742 -370,877 -413,912 -396,524 -7.15%
NP 1,456,862 513,257 593,434 549,389 793,452 900,970 1,001,072 6.45%
-
NP to SH 1,450,122 512,627 589,786 547,512 786,515 855,274 973,648 6.86%
-
Tax Rate 14.84% 42.53% 46.52% 39.57% 31.85% 31.48% 28.37% -
Total Cost 1,185,706 2,019,778 1,847,002 1,454,278 1,594,474 2,412,962 2,880,708 -13.74%
-
Net Worth 21,749,273 20,042,368 19,381,630 18,941,139 18,610,770 18,005,094 14,569,412 6.90%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 110,122 82,592 165,184 275,307 348,710 352,809 -
Div Payout % - 21.48% 14.00% 30.17% 35.00% 40.77% 36.24% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 21,749,273 20,042,368 19,381,630 18,941,139 18,610,770 18,005,094 14,569,412 6.90%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 55.13% 20.26% 24.32% 27.42% 33.23% 27.19% 25.79% -
ROE 6.67% 2.56% 3.04% 2.89% 4.23% 4.75% 6.68% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 47.99 46.00 44.32 36.39 43.37 60.19 87.12 -9.45%
EPS 26.34 9.31 10.71 9.94 14.28 15.53 21.85 3.16%
DPS 0.00 2.00 1.50 3.00 5.00 6.33 8.00 -
NAPS 3.95 3.64 3.52 3.44 3.38 3.27 3.27 3.19%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 48.14 46.14 44.46 36.50 43.50 60.37 70.71 -6.20%
EPS 26.42 9.34 10.74 9.97 14.33 15.58 17.74 6.86%
DPS 0.00 2.01 1.50 3.01 5.02 6.35 6.43 -
NAPS 3.9619 3.651 3.5306 3.4504 3.3902 3.2799 2.654 6.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.10 0.98 1.43 0.955 1.32 1.62 2.07 -
P/RPS 2.29 2.13 3.23 2.62 3.04 2.69 2.38 -0.64%
P/EPS 4.18 10.53 13.35 9.60 9.24 10.43 9.47 -12.73%
EY 23.94 9.50 7.49 10.41 10.82 9.59 10.56 14.60%
DY 0.00 2.04 1.05 3.14 3.79 3.91 3.86 -
P/NAPS 0.28 0.27 0.41 0.28 0.39 0.50 0.63 -12.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 25/05/22 27/05/21 29/05/20 27/05/19 18/05/18 23/05/17 -
Price 1.11 1.01 1.29 1.08 1.20 1.60 2.08 -
P/RPS 2.31 2.20 2.91 2.97 2.77 2.66 2.39 -0.56%
P/EPS 4.21 10.85 12.04 10.86 8.40 10.30 9.52 -12.70%
EY 23.73 9.22 8.30 9.21 11.90 9.71 10.51 14.53%
DY 0.00 1.98 1.16 2.78 4.17 3.96 3.85 -
P/NAPS 0.28 0.28 0.37 0.31 0.36 0.49 0.64 -12.86%

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