[IOIPG] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -19.9%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,509,888 2,723,920 2,273,198 2,502,028 2,208,888 2,452,424 3,154,846 -3.73%
PBT 809,944 2,325,990 987,222 1,224,560 1,083,900 1,114,332 1,087,074 -4.78%
Tax -207,584 -234,816 -319,596 -494,644 -409,134 -459,080 -356,736 -8.62%
NP 602,360 2,091,174 667,626 729,916 674,766 655,252 730,338 -3.15%
-
NP to SH 591,880 2,084,532 669,074 726,168 672,770 653,644 703,982 -2.84%
-
Tax Rate 25.63% 10.10% 32.37% 40.39% 37.75% 41.20% 32.82% -
Total Cost 1,907,528 632,746 1,605,572 1,772,112 1,534,122 1,797,172 2,424,508 -3.91%
-
Net Worth 22,354,948 21,529,027 19,877,182 19,051,261 18,886,077 18,500,646 18,060,155 3.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 440,491 - - - - - -
Div Payout % - 21.13% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 22,354,948 21,529,027 19,877,182 19,051,261 18,886,077 18,500,646 18,060,155 3.61%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 24.00% 76.77% 29.37% 29.17% 30.55% 26.72% 23.15% -
ROE 2.65% 9.68% 3.37% 3.81% 3.56% 3.53% 3.90% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.58 49.47 41.28 45.44 40.12 44.54 57.30 -3.74%
EPS 10.74 37.86 12.16 13.18 12.22 11.88 12.78 -2.85%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.06 3.91 3.61 3.46 3.43 3.36 3.28 3.61%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.72 49.62 41.41 45.58 40.24 44.67 57.47 -3.73%
EPS 10.78 37.97 12.19 13.23 12.26 11.91 12.82 -2.84%
DPS 0.00 8.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0722 3.9218 3.6209 3.4704 3.4403 3.3701 3.2899 3.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.75 1.06 1.10 1.55 1.24 1.54 1.85 -
P/RPS 3.84 2.14 2.66 3.41 3.09 3.46 3.23 2.92%
P/EPS 16.28 2.80 9.05 11.75 10.15 12.97 14.47 1.98%
EY 6.14 35.72 11.05 8.51 9.85 7.71 6.91 -1.94%
DY 0.00 7.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.30 0.45 0.36 0.46 0.56 -4.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 25/02/22 22/02/21 25/02/20 26/02/19 23/02/18 -
Price 2.27 1.12 1.06 1.38 1.07 1.63 1.98 -
P/RPS 4.98 2.26 2.57 3.04 2.67 3.66 3.46 6.25%
P/EPS 21.12 2.96 8.72 10.46 8.76 13.73 15.49 5.30%
EY 4.74 33.80 11.46 9.56 11.42 7.28 6.46 -5.02%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.29 0.29 0.40 0.31 0.49 0.60 -1.14%

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