[IOIPG] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 4.55%
YoY- 150.5%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 704,826 431,773 658,645 578,952 591,343 659,671 610,470 10.02%
PBT 232,892 260,719 184,306 281,414 272,792 339,488 215,854 5.18%
Tax -107,620 -52,178 -64,882 -102,483 -100,447 -146,875 -166,309 -25.12%
NP 125,272 208,541 119,424 178,931 172,345 192,613 49,545 85.28%
-
NP to SH 125,724 208,813 118,372 178,753 170,975 192,109 47,949 89.81%
-
Tax Rate 46.21% 20.01% 35.20% 36.42% 36.82% 43.26% 77.05% -
Total Cost 579,554 223,232 539,221 400,021 418,998 467,058 560,925 2.19%
-
Net Worth 19,877,182 19,656,937 19,546,814 19,381,630 19,051,261 18,831,016 18,996,200 3.05%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 110,122 - - - 82,592 -
Div Payout % - - 93.03% - - - 172.25% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 19,877,182 19,656,937 19,546,814 19,381,630 19,051,261 18,831,016 18,996,200 3.05%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 17.77% 48.30% 18.13% 30.91% 29.14% 29.20% 8.12% -
ROE 0.63% 1.06% 0.61% 0.92% 0.90% 1.02% 0.25% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.80 7.84 11.96 10.51 10.74 11.98 11.09 10.00%
EPS 2.29 3.79 2.15 3.25 3.11 3.49 0.87 90.30%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 3.61 3.57 3.55 3.52 3.46 3.42 3.45 3.05%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.76 7.81 11.92 10.48 10.70 11.94 11.05 10.03%
EPS 2.28 3.78 2.14 3.24 3.09 3.48 0.87 89.74%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 1.49 -
NAPS 3.5975 3.5577 3.5377 3.5078 3.448 3.4082 3.4381 3.05%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.10 1.20 1.12 1.43 1.55 0.905 0.98 -
P/RPS 8.59 15.30 9.36 13.60 14.43 7.55 8.84 -1.88%
P/EPS 48.18 31.64 52.10 44.05 49.92 25.94 112.54 -43.10%
EY 2.08 3.16 1.92 2.27 2.00 3.86 0.89 75.83%
DY 0.00 0.00 1.79 0.00 0.00 0.00 1.53 -
P/NAPS 0.30 0.34 0.32 0.41 0.45 0.26 0.28 4.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 27/05/21 22/02/21 25/11/20 28/08/20 -
Price 1.06 1.11 1.25 1.29 1.38 0.995 0.91 -
P/RPS 8.28 14.16 10.45 12.27 12.85 8.31 8.21 0.56%
P/EPS 46.42 29.27 58.14 39.74 44.44 28.52 104.50 -41.69%
EY 2.15 3.42 1.72 2.52 2.25 3.51 0.96 70.92%
DY 0.00 0.00 1.60 0.00 0.00 0.00 1.65 -
P/NAPS 0.29 0.31 0.35 0.37 0.40 0.29 0.26 7.53%

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