[IOIPG] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -12.76%
YoY- 148.67%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,194,725 899,515 891,716 643,554 894,408 595,262 614,327 55.49%
PBT 396,225 289,460 510,582 371,456 434,404 208,257 486,261 -12.70%
Tax -107,780 -89,539 -111,970 -99,432 -123,636 -89,402 -82,176 19.72%
NP 288,445 199,921 398,612 272,024 310,768 118,855 404,085 -20.04%
-
NP to SH 273,530 189,568 389,414 267,963 307,165 115,476 401,593 -22.49%
-
Tax Rate 27.20% 30.93% 21.93% 26.77% 28.46% 42.93% 16.90% -
Total Cost 906,280 699,594 493,104 371,530 583,640 476,407 210,242 163.69%
-
Net Worth 16,279,447 16,179,407 15,876,448 14,727,415 14,153,681 14,030,146 13,436,757 13.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 352,809 - - - 226,462 -
Div Payout % - - 90.60% - - - 56.39% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 16,279,447 16,179,407 15,876,448 14,727,415 14,153,681 14,030,146 13,436,757 13.58%
NOSH 4,411,774 4,408,557 4,410,124 4,219,889 3,764,277 3,761,433 3,774,370 10.91%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 24.14% 22.23% 44.70% 42.27% 34.75% 19.97% 65.78% -
ROE 1.68% 1.17% 2.45% 1.82% 2.17% 0.82% 2.99% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.08 20.40 20.22 15.25 23.76 15.83 16.28 40.17%
EPS 6.20 4.30 8.83 6.35 8.16 3.07 10.64 -30.12%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 3.69 3.67 3.60 3.49 3.76 3.73 3.56 2.40%
Adjusted Per Share Value based on latest NOSH - 4,219,889
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.62 16.28 16.14 11.65 16.19 10.77 11.12 55.46%
EPS 4.95 3.43 7.05 4.85 5.56 2.09 7.27 -22.51%
DPS 0.00 0.00 6.39 0.00 0.00 0.00 4.10 -
NAPS 2.9464 2.9283 2.8734 2.6655 2.5616 2.5393 2.4319 13.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.10 2.49 2.35 2.31 2.25 1.98 1.85 -
P/RPS 7.75 12.20 11.62 15.15 9.47 12.51 11.37 -22.45%
P/EPS 33.87 57.91 26.61 36.38 27.57 64.50 17.39 55.64%
EY 2.95 1.73 3.76 2.75 3.63 1.55 5.75 -35.78%
DY 0.00 0.00 3.40 0.00 0.00 0.00 3.24 -
P/NAPS 0.57 0.68 0.65 0.66 0.60 0.53 0.52 6.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 22/08/16 27/05/16 25/02/16 16/11/15 27/08/15 -
Price 2.13 2.39 2.44 2.25 2.06 2.09 1.93 -
P/RPS 7.87 11.71 12.07 14.75 8.67 13.21 11.86 -23.82%
P/EPS 34.35 55.58 27.63 35.43 25.25 68.08 18.14 52.76%
EY 2.91 1.80 3.62 2.82 3.96 1.47 5.51 -34.53%
DY 0.00 0.00 3.28 0.00 0.00 0.00 3.11 -
P/NAPS 0.58 0.65 0.68 0.64 0.55 0.56 0.54 4.85%

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