[IOIPG] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 36.58%
YoY- -2.48%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,844,298 2,979,340 2,381,048 1,906,491 1,722,885 1,647,554 1,502,076 52.99%
PBT 1,352,156 1,285,322 833,028 1,130,326 858,753 962,140 588,500 74.03%
Tax -416,626 -426,076 -357,608 -229,729 -196,737 -192,136 -179,568 75.16%
NP 935,529 859,246 475,420 900,597 662,016 770,004 408,932 73.53%
-
NP to SH 920,805 845,282 461,904 890,702 652,145 762,698 404,004 73.10%
-
Tax Rate 30.81% 33.15% 42.93% 20.32% 22.91% 19.97% 30.51% -
Total Cost 1,908,769 2,120,094 1,905,628 1,005,894 1,060,869 877,550 1,093,144 44.95%
-
Net Worth 13,671,060 14,163,370 14,030,146 12,276,032 11,351,335 11,566,829 11,330,240 13.32%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 206,899 - - - -
Div Payout % - - - 23.23% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 13,671,060 14,163,370 14,030,146 12,276,032 11,351,335 11,566,829 11,330,240 13.32%
NOSH 3,917,209 3,766,853 3,761,433 3,448,323 3,338,628 3,240,008 3,237,211 13.54%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 32.89% 28.84% 19.97% 47.24% 38.42% 46.74% 27.22% -
ROE 6.74% 5.97% 3.29% 7.26% 5.75% 6.59% 3.57% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 72.61 79.09 63.30 55.29 51.60 50.85 46.40 34.75%
EPS 23.51 22.44 12.28 25.83 19.53 23.54 12.48 52.47%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.49 3.76 3.73 3.56 3.40 3.57 3.50 -0.19%
Adjusted Per Share Value based on latest NOSH - 3,774,370
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 51.48 53.92 43.09 34.51 31.18 29.82 27.19 52.98%
EPS 16.67 15.30 8.36 16.12 11.80 13.80 7.31 73.16%
DPS 0.00 0.00 0.00 3.74 0.00 0.00 0.00 -
NAPS 2.4743 2.5634 2.5393 2.2218 2.0544 2.0934 2.0506 13.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.31 2.25 1.98 1.85 2.18 2.42 2.62 -
P/RPS 3.18 2.84 3.13 3.35 4.22 4.76 5.65 -31.80%
P/EPS 9.83 10.03 16.12 7.16 11.16 10.28 20.99 -39.66%
EY 10.18 9.97 6.20 13.96 8.96 9.73 4.76 65.91%
DY 0.00 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.53 0.52 0.64 0.68 0.75 -8.16%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 16/11/15 27/08/15 14/05/15 13/02/15 21/11/14 -
Price 2.25 2.06 2.09 1.93 2.09 2.07 2.45 -
P/RPS 3.10 2.60 3.30 3.49 4.05 4.07 5.28 -29.86%
P/EPS 9.57 9.18 17.02 7.47 10.70 8.79 19.63 -38.02%
EY 10.45 10.89 5.88 13.38 9.35 11.37 5.09 61.46%
DY 0.00 0.00 0.00 3.11 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.56 0.54 0.61 0.58 0.70 -5.79%

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