[IOIPG] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 22.15%
YoY- 9.57%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,208,888 2,452,424 3,154,846 4,188,480 2,979,340 1,647,554 1,351,622 8.52%
PBT 1,083,900 1,114,332 1,087,074 1,371,370 1,285,322 962,140 1,079,906 0.06%
Tax -409,134 -459,080 -356,736 -394,638 -426,076 -192,136 -240,698 9.23%
NP 674,766 655,252 730,338 976,732 859,246 770,004 839,208 -3.56%
-
NP to SH 672,770 653,644 703,982 926,196 845,282 762,698 822,468 -3.29%
-
Tax Rate 37.75% 41.20% 32.82% 28.78% 33.15% 19.97% 22.29% -
Total Cost 1,534,122 1,797,172 2,424,508 3,211,748 2,120,094 877,550 512,414 20.04%
-
Net Worth 18,886,077 18,500,646 18,060,155 16,274,587 14,163,370 11,566,829 10,912,272 9.56%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 18,886,077 18,500,646 18,060,155 16,274,587 14,163,370 11,566,829 10,912,272 9.56%
NOSH 5,525,255 5,525,255 5,525,255 4,410,457 3,766,853 3,240,008 3,238,063 9.31%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 30.55% 26.72% 23.15% 23.32% 28.84% 46.74% 62.09% -
ROE 3.56% 3.53% 3.90% 5.69% 5.97% 6.59% 7.54% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 40.12 44.54 57.30 94.97 79.09 50.85 41.74 -0.65%
EPS 12.22 11.88 12.78 21.00 22.44 23.54 25.40 -11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.36 3.28 3.69 3.76 3.57 3.37 0.29%
Adjusted Per Share Value based on latest NOSH - 4,411,774
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 39.98 44.39 57.10 75.81 53.92 29.82 24.46 8.52%
EPS 12.18 11.83 12.74 16.76 15.30 13.80 14.89 -3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4181 3.3484 3.2687 2.9455 2.5634 2.0934 1.975 9.56%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 - -
Price 1.24 1.54 1.85 2.10 2.25 2.42 0.00 -
P/RPS 3.09 3.46 3.23 2.21 2.84 4.76 0.00 -
P/EPS 10.15 12.97 14.47 10.00 10.03 10.28 0.00 -
EY 9.85 7.71 6.91 10.00 9.97 9.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.56 0.57 0.60 0.68 0.00 -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 23/02/18 21/02/17 25/02/16 13/02/15 25/02/14 -
Price 1.07 1.63 1.98 2.13 2.06 2.07 2.59 -
P/RPS 2.67 3.66 3.46 2.24 2.60 4.07 6.20 -13.09%
P/EPS 8.76 13.73 15.49 10.14 9.18 8.79 10.20 -2.50%
EY 11.42 7.28 6.46 9.86 10.89 11.37 9.81 2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.49 0.60 0.58 0.55 0.58 0.77 -14.06%

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