[IOIPG] YoY TTM Result on 31-Mar-2022 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -18.84%
YoY- -13.08%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,823,592 2,642,568 2,533,035 2,440,436 2,003,667 2,387,926 3,313,932 -2.63%
PBT 961,781 1,710,787 893,021 1,109,548 909,131 1,164,329 1,314,882 -5.07%
Tax -201,246 -253,925 -379,764 -516,114 -359,742 -370,877 -413,912 -11.31%
NP 760,535 1,456,862 513,257 593,434 549,389 793,452 900,970 -2.78%
-
NP to SH 751,528 1,450,122 512,627 589,786 547,512 786,515 855,274 -2.13%
-
Tax Rate 20.92% 14.84% 42.53% 46.52% 39.57% 31.85% 31.48% -
Total Cost 2,063,057 1,185,706 2,019,778 1,847,002 1,454,278 1,594,474 2,412,962 -2.57%
-
Net Worth 22,685,316 21,749,273 20,042,368 19,381,630 18,941,139 18,610,770 18,005,094 3.92%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 275,307 - 110,122 82,592 165,184 275,307 348,710 -3.85%
Div Payout % 36.63% - 21.48% 14.00% 30.17% 35.00% 40.77% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 22,685,316 21,749,273 20,042,368 19,381,630 18,941,139 18,610,770 18,005,094 3.92%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 26.94% 55.13% 20.26% 24.32% 27.42% 33.23% 27.19% -
ROE 3.31% 6.67% 2.56% 3.04% 2.89% 4.23% 4.75% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 51.28 47.99 46.00 44.32 36.39 43.37 60.19 -2.63%
EPS 13.65 26.34 9.31 10.71 9.94 14.28 15.53 -2.12%
DPS 5.00 0.00 2.00 1.50 3.00 5.00 6.33 -3.85%
NAPS 4.12 3.95 3.64 3.52 3.44 3.38 3.27 3.92%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 51.44 48.14 46.14 44.46 36.50 43.50 60.37 -2.63%
EPS 13.69 26.42 9.34 10.74 9.97 14.33 15.58 -2.13%
DPS 5.02 0.00 2.01 1.50 3.01 5.02 6.35 -3.83%
NAPS 4.1324 3.9619 3.651 3.5306 3.4504 3.3902 3.2799 3.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.23 1.10 0.98 1.43 0.955 1.32 1.62 -
P/RPS 4.35 2.29 2.13 3.23 2.62 3.04 2.69 8.33%
P/EPS 16.34 4.18 10.53 13.35 9.60 9.24 10.43 7.76%
EY 6.12 23.94 9.50 7.49 10.41 10.82 9.59 -7.20%
DY 2.24 0.00 2.04 1.05 3.14 3.79 3.91 -8.85%
P/NAPS 0.54 0.28 0.27 0.41 0.28 0.39 0.50 1.28%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 26/05/23 25/05/22 27/05/21 29/05/20 27/05/19 18/05/18 -
Price 2.44 1.11 1.01 1.29 1.08 1.20 1.60 -
P/RPS 4.76 2.31 2.20 2.91 2.97 2.77 2.66 10.17%
P/EPS 17.88 4.21 10.85 12.04 10.86 8.40 10.30 9.61%
EY 5.59 23.73 9.22 8.30 9.21 11.90 9.71 -8.78%
DY 2.05 0.00 1.98 1.16 2.78 4.17 3.96 -10.38%
P/NAPS 0.59 0.28 0.28 0.37 0.31 0.36 0.49 3.14%

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