[IOIPG] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -61.56%
YoY- 20.93%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 894,408 595,262 614,327 468,387 448,258 375,519 417,169 66.03%
PBT 434,404 208,257 486,261 162,995 333,945 147,125 496,851 -8.54%
Tax -123,636 -89,402 -82,176 -51,485 -51,176 -44,892 -79,803 33.78%
NP 310,768 118,855 404,085 111,510 282,769 102,233 417,048 -17.76%
-
NP to SH 307,165 115,476 401,593 107,760 280,348 101,001 413,052 -17.87%
-
Tax Rate 28.46% 42.93% 16.90% 31.59% 15.32% 30.51% 16.06% -
Total Cost 583,640 476,407 210,242 356,877 165,489 273,286 121 28010.19%
-
Net Worth 14,153,681 14,030,146 13,436,757 12,052,105 11,570,432 11,330,240 11,241,493 16.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 226,462 - - - 259,169 -
Div Payout % - - 56.39% - - - 62.75% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 14,153,681 14,030,146 13,436,757 12,052,105 11,570,432 11,330,240 11,241,493 16.55%
NOSH 3,764,277 3,761,433 3,774,370 3,544,736 3,241,017 3,237,211 3,239,623 10.49%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 34.75% 19.97% 65.78% 23.81% 63.08% 27.22% 99.97% -
ROE 2.17% 0.82% 2.99% 0.89% 2.42% 0.89% 3.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.76 15.83 16.28 13.21 13.83 11.60 12.88 50.24%
EPS 8.16 3.07 10.64 3.04 8.65 3.12 12.75 -25.67%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 8.00 -
NAPS 3.76 3.73 3.56 3.40 3.57 3.50 3.47 5.48%
Adjusted Per Share Value based on latest NOSH - 3,544,736
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.29 10.84 11.19 8.53 8.17 6.84 7.60 66.01%
EPS 5.60 2.10 7.32 1.96 5.11 1.84 7.52 -17.79%
DPS 0.00 0.00 4.13 0.00 0.00 0.00 4.72 -
NAPS 2.5783 2.5558 2.4477 2.1954 2.1077 2.0639 2.0478 16.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.25 1.98 1.85 2.18 2.42 2.62 2.52 -
P/RPS 9.47 12.51 11.37 16.50 17.50 22.59 19.57 -38.28%
P/EPS 27.57 64.50 17.39 71.71 27.98 83.97 19.76 24.78%
EY 3.63 1.55 5.75 1.39 3.57 1.19 5.06 -19.81%
DY 0.00 0.00 3.24 0.00 0.00 0.00 3.17 -
P/NAPS 0.60 0.53 0.52 0.64 0.68 0.75 0.73 -12.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 16/11/15 27/08/15 14/05/15 13/02/15 21/11/14 25/08/14 -
Price 2.06 2.09 1.93 2.09 2.07 2.45 2.38 -
P/RPS 8.67 13.21 11.86 15.82 14.97 21.12 18.48 -39.53%
P/EPS 25.25 68.08 18.14 68.75 23.93 78.53 18.67 22.22%
EY 3.96 1.47 5.51 1.45 4.18 1.27 5.36 -18.23%
DY 0.00 0.00 3.11 0.00 0.00 0.00 3.36 -
P/NAPS 0.55 0.56 0.54 0.61 0.58 0.70 0.69 -13.99%

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