[IOIPG] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -18.84%
YoY- -13.08%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,815,693 2,850,078 2,590,332 2,533,035 2,374,196 2,260,713 2,488,611 8.55%
PBT 1,772,157 1,531,787 1,102,773 893,021 959,331 999,231 1,078,000 39.16%
Tax -372,314 -411,529 -414,704 -379,764 -327,163 -319,990 -414,687 -6.91%
NP 1,399,843 1,120,258 688,069 513,257 632,168 679,241 663,313 64.30%
-
NP to SH 1,394,464 1,118,209 686,735 512,627 631,662 676,913 660,209 64.39%
-
Tax Rate 21.01% 26.87% 37.61% 42.53% 34.10% 32.02% 38.47% -
Total Cost 1,415,850 1,729,820 1,902,263 2,019,778 1,742,028 1,581,472 1,825,298 -15.53%
-
Net Worth 21,529,027 21,308,780 20,427,798 20,042,368 19,877,182 19,656,937 19,546,814 6.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 110,122 110,122 110,122 110,122 -
Div Payout % - - - 21.48% 17.43% 16.27% 16.68% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 21,529,027 21,308,780 20,427,798 20,042,368 19,877,182 19,656,937 19,546,814 6.63%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 49.72% 39.31% 26.56% 20.26% 26.63% 30.05% 26.65% -
ROE 6.48% 5.25% 3.36% 2.56% 3.18% 3.44% 3.38% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.14 51.76 47.04 46.00 43.12 41.06 45.20 8.55%
EPS 25.33 20.31 12.47 9.31 11.47 12.29 11.99 64.41%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 3.91 3.87 3.71 3.64 3.61 3.57 3.55 6.63%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.96 51.58 46.88 45.84 42.97 40.92 45.04 8.55%
EPS 25.24 20.24 12.43 9.28 11.43 12.25 11.95 64.39%
DPS 0.00 0.00 0.00 1.99 1.99 1.99 1.99 -
NAPS 3.8965 3.8566 3.6972 3.6274 3.5975 3.5577 3.5377 6.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.06 0.935 1.00 0.98 1.10 1.20 1.12 -
P/RPS 2.07 1.81 2.13 2.13 2.55 2.92 2.48 -11.32%
P/EPS 4.19 4.60 8.02 10.53 9.59 9.76 9.34 -41.31%
EY 23.89 21.72 12.47 9.50 10.43 10.24 10.71 70.47%
DY 0.00 0.00 0.00 2.04 1.82 1.67 1.79 -
P/NAPS 0.27 0.24 0.27 0.27 0.30 0.34 0.32 -10.68%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 23/11/22 22/08/22 25/05/22 25/02/22 25/11/21 26/08/21 -
Price 1.12 1.01 0.975 1.01 1.06 1.11 1.25 -
P/RPS 2.19 1.95 2.07 2.20 2.46 2.70 2.77 -14.46%
P/EPS 4.42 4.97 7.82 10.85 9.24 9.03 10.43 -43.49%
EY 22.61 20.11 12.79 9.22 10.82 11.08 9.59 76.86%
DY 0.00 0.00 0.00 1.98 1.89 1.80 1.60 -
P/NAPS 0.29 0.26 0.26 0.28 0.29 0.31 0.35 -11.75%

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