[IOIPG] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -1.77%
YoY- -11.23%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,452,424 2,240,248 2,792,610 2,824,846 3,154,846 3,479,916 4,185,361 -29.90%
PBT 1,114,332 808,616 1,071,532 1,020,361 1,087,074 1,416,500 1,436,625 -15.54%
Tax -459,080 -356,440 -263,388 -306,222 -356,736 -412,616 -468,799 -1.38%
NP 655,252 452,176 808,144 714,138 730,338 1,003,884 967,826 -22.84%
-
NP to SH 653,644 447,832 783,631 691,517 703,982 971,408 920,870 -20.37%
-
Tax Rate 41.20% 44.08% 24.58% 30.01% 32.82% 29.13% 32.63% -
Total Cost 1,797,172 1,788,072 1,984,466 2,110,708 2,424,508 2,476,032 3,217,535 -32.10%
-
Net Worth 18,500,646 18,280,401 18,335,462 18,005,094 18,060,155 18,115,216 19,237,170 -2.56%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 275,307 - - - 348,710 -
Div Payout % - - 35.13% - - - 37.87% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 18,500,646 18,280,401 18,335,462 18,005,094 18,060,155 18,115,216 19,237,170 -2.56%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 26.72% 20.18% 28.94% 25.28% 23.15% 28.85% 23.12% -
ROE 3.53% 2.45% 4.27% 3.84% 3.90% 5.36% 4.79% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.54 40.69 50.72 51.30 57.30 63.20 72.01 -27.34%
EPS 11.88 8.12 14.23 12.56 12.78 17.64 18.42 -25.29%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.00 -
NAPS 3.36 3.32 3.33 3.27 3.28 3.29 3.31 1.00%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.39 40.55 50.54 51.13 57.10 62.98 75.75 -29.90%
EPS 11.83 8.11 14.18 12.52 12.74 17.58 16.67 -20.38%
DPS 0.00 0.00 4.98 0.00 0.00 0.00 6.31 -
NAPS 3.3484 3.3085 3.3185 3.2587 3.2687 3.2786 3.4817 -2.56%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.54 1.67 1.60 1.62 1.85 2.02 2.20 -
P/RPS 3.46 4.10 3.15 3.16 3.23 3.20 3.05 8.74%
P/EPS 12.97 20.53 11.24 12.90 14.47 11.45 13.88 -4.40%
EY 7.71 4.87 8.89 7.75 6.91 8.73 7.20 4.65%
DY 0.00 0.00 3.13 0.00 0.00 0.00 2.73 -
P/NAPS 0.46 0.50 0.48 0.50 0.56 0.61 0.66 -21.33%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 27/08/18 18/05/18 23/02/18 20/11/17 28/08/17 -
Price 1.63 1.67 1.78 1.60 1.98 1.99 2.06 -
P/RPS 3.66 4.10 3.51 3.12 3.46 3.15 2.86 17.81%
P/EPS 13.73 20.53 12.51 12.74 15.49 11.28 13.00 3.69%
EY 7.28 4.87 8.00 7.85 6.46 8.87 7.69 -3.57%
DY 0.00 0.00 2.81 0.00 0.00 0.00 2.91 -
P/NAPS 0.49 0.50 0.53 0.49 0.60 0.60 0.62 -14.48%

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