[IOIPG] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 22.15%
YoY- 9.57%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,479,916 4,185,361 3,986,752 4,188,480 3,598,060 3,024,940 2,844,298 14.37%
PBT 1,416,500 1,436,625 1,182,685 1,371,370 1,157,840 1,524,699 1,352,156 3.14%
Tax -412,616 -468,799 -379,405 -394,638 -358,156 -424,440 -416,626 -0.64%
NP 1,003,884 967,826 803,280 976,732 799,684 1,100,259 935,529 4.80%
-
NP to SH 971,408 920,870 778,978 926,196 758,272 1,080,018 920,805 3.62%
-
Tax Rate 29.13% 32.63% 32.08% 28.78% 30.93% 27.84% 30.81% -
Total Cost 2,476,032 3,217,535 3,183,472 3,211,748 2,798,376 1,924,681 1,908,769 18.92%
-
Net Worth 18,115,216 19,237,170 14,569,412 16,274,587 16,179,407 14,551,140 13,671,060 20.62%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 348,710 - - - 323,358 - -
Div Payout % - 37.87% - - - 29.94% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 18,115,216 19,237,170 14,569,412 16,274,587 16,179,407 14,551,140 13,671,060 20.62%
NOSH 5,525,255 5,525,255 5,525,255 4,410,457 4,408,557 4,041,983 3,917,209 25.74%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 28.85% 23.12% 20.15% 23.32% 22.23% 36.37% 32.89% -
ROE 5.36% 4.79% 5.35% 5.69% 4.69% 7.42% 6.74% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 63.20 72.01 89.48 94.97 81.62 74.84 72.61 -8.83%
EPS 17.64 18.42 17.60 21.00 17.20 26.72 23.51 -17.41%
DPS 0.00 6.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.29 3.31 3.27 3.69 3.67 3.60 3.49 -3.85%
Adjusted Per Share Value based on latest NOSH - 4,411,774
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 62.98 75.75 72.16 75.81 65.12 54.75 51.48 14.37%
EPS 17.58 16.67 14.10 16.76 13.72 19.55 16.67 3.60%
DPS 0.00 6.31 0.00 0.00 0.00 5.85 0.00 -
NAPS 3.2786 3.4817 2.6369 2.9455 2.9283 2.6336 2.4743 20.61%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.02 2.20 2.07 2.10 2.49 2.35 2.31 -
P/RPS 3.20 3.05 2.31 2.21 3.05 3.14 3.18 0.41%
P/EPS 11.45 13.88 11.84 10.00 14.48 8.79 9.83 10.69%
EY 8.73 7.20 8.45 10.00 6.91 11.37 10.18 -9.72%
DY 0.00 2.73 0.00 0.00 0.00 3.40 0.00 -
P/NAPS 0.61 0.66 0.63 0.57 0.68 0.65 0.66 -5.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 28/08/17 23/05/17 21/02/17 22/11/16 22/08/16 27/05/16 -
Price 1.99 2.06 2.08 2.13 2.39 2.44 2.25 -
P/RPS 3.15 2.86 2.32 2.24 2.93 3.26 3.10 1.07%
P/EPS 11.28 13.00 11.90 10.14 13.90 9.13 9.57 11.57%
EY 8.87 7.69 8.41 9.86 7.20 10.95 10.45 -10.34%
DY 0.00 2.91 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 0.60 0.62 0.64 0.58 0.65 0.68 0.64 -4.20%

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