[IOIPG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 277.57%
YoY- -7.27%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 595,262 1,906,491 1,292,164 823,777 375,519 1,454,445 1,037,276 -30.91%
PBT 208,257 1,130,326 644,065 481,070 147,125 1,151,779 654,928 -53.37%
Tax -89,402 -229,729 -147,553 -96,068 -44,892 -224,506 -144,703 -27.43%
NP 118,855 900,597 496,512 385,002 102,233 927,273 510,225 -62.10%
-
NP to SH 115,476 890,702 489,109 381,349 101,001 913,397 500,345 -62.34%
-
Tax Rate 42.93% 20.32% 22.91% 19.97% 30.51% 19.49% 22.09% -
Total Cost 476,407 1,005,894 795,652 438,775 273,286 527,172 527,051 -6.50%
-
Net Worth 14,030,146 12,276,032 11,351,335 11,566,829 11,330,240 11,239,317 10,978,444 17.74%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 206,899 - - - 259,119 - -
Div Payout % - 23.23% - - - 28.37% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 14,030,146 12,276,032 11,351,335 11,566,829 11,330,240 11,239,317 10,978,444 17.74%
NOSH 3,761,433 3,448,323 3,338,628 3,240,008 3,237,211 3,238,996 3,238,479 10.48%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.97% 47.24% 38.42% 46.74% 27.22% 63.75% 49.19% -
ROE 0.82% 7.26% 4.31% 3.30% 0.89% 8.13% 4.56% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.83 55.29 38.70 25.43 11.60 44.90 32.03 -37.46%
EPS 3.07 25.83 14.65 11.77 3.12 28.20 15.45 -65.91%
DPS 0.00 6.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.73 3.56 3.40 3.57 3.50 3.47 3.39 6.57%
Adjusted Per Share Value based on latest NOSH - 3,241,017
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.77 34.51 23.39 14.91 6.80 26.32 18.77 -30.92%
EPS 2.09 16.12 8.85 6.90 1.83 16.53 9.06 -62.35%
DPS 0.00 3.74 0.00 0.00 0.00 4.69 0.00 -
NAPS 2.5393 2.2218 2.0544 2.0934 2.0506 2.0342 1.987 17.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.98 1.85 2.18 2.42 2.62 2.52 2.66 -
P/RPS 12.51 3.35 5.63 9.52 22.59 5.61 8.30 31.42%
P/EPS 64.50 7.16 14.88 20.56 83.97 8.94 17.22 140.99%
EY 1.55 13.96 6.72 4.86 1.19 11.19 5.81 -58.52%
DY 0.00 3.24 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 0.53 0.52 0.64 0.68 0.75 0.73 0.78 -22.69%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 27/08/15 14/05/15 13/02/15 21/11/14 25/08/14 23/05/14 -
Price 2.09 1.93 2.09 2.07 2.45 2.38 2.64 -
P/RPS 13.21 3.49 5.40 8.14 21.12 5.30 8.24 36.93%
P/EPS 68.08 7.47 14.27 17.59 78.53 8.44 17.09 151.08%
EY 1.47 13.38 7.01 5.69 1.27 11.85 5.85 -60.14%
DY 0.00 3.11 0.00 0.00 0.00 3.36 0.00 -
P/NAPS 0.56 0.54 0.61 0.58 0.70 0.69 0.78 -19.80%

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