[IOIPG] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 21.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 823,777 375,519 1,454,445 1,037,276 675,811 325,920 0 -
PBT 481,070 147,125 1,151,779 654,928 539,953 166,540 0 -
Tax -96,068 -44,892 -224,506 -144,703 -120,349 -53,662 0 -
NP 385,002 102,233 927,273 510,225 419,604 112,878 0 -
-
NP to SH 381,349 101,001 913,397 500,345 411,234 112,452 0 -
-
Tax Rate 19.97% 30.51% 19.49% 22.09% 22.29% 32.22% - -
Total Cost 438,775 273,286 527,172 527,051 256,207 213,042 0 -
-
Net Worth 11,566,829 11,330,240 11,239,317 10,978,444 10,912,272 10,564,654 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 259,119 - - - - -
Div Payout % - - 28.37% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 11,566,829 11,330,240 11,239,317 10,978,444 10,912,272 10,564,654 0 -
NOSH 3,240,008 3,237,211 3,238,996 3,238,479 3,238,063 3,240,691 0 -
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 46.74% 27.22% 63.75% 49.19% 62.09% 34.63% 0.00% -
ROE 3.30% 0.89% 8.13% 4.56% 3.77% 1.06% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.43 11.60 44.90 32.03 20.87 10.06 0.00 -
EPS 11.77 3.12 28.20 15.45 12.70 3.47 0.00 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.50 3.47 3.39 3.37 3.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,240,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.01 6.84 26.49 18.90 12.31 5.94 0.00 -
EPS 6.95 1.84 16.64 9.11 7.49 2.05 0.00 -
DPS 0.00 0.00 4.72 0.00 0.00 0.00 0.00 -
NAPS 2.107 2.0639 2.0474 1.9999 1.9878 1.9245 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 - - - -
Price 2.42 2.62 2.52 2.66 0.00 0.00 0.00 -
P/RPS 9.52 22.59 5.61 8.30 0.00 0.00 0.00 -
P/EPS 20.56 83.97 8.94 17.22 0.00 0.00 0.00 -
EY 4.86 1.19 11.19 5.81 0.00 0.00 0.00 -
DY 0.00 0.00 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.73 0.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 21/11/14 25/08/14 23/05/14 25/02/14 08/01/14 - -
Price 2.07 2.45 2.38 2.64 2.59 0.00 0.00 -
P/RPS 8.14 21.12 5.30 8.24 12.41 0.00 0.00 -
P/EPS 17.59 78.53 8.44 17.09 20.39 0.00 0.00 -
EY 5.69 1.27 11.85 5.85 4.90 0.00 0.00 -
DY 0.00 0.00 3.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.69 0.78 0.77 0.00 0.00 -

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