[IOIPG] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -55.06%
YoY- -60.1%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 591,343 564,129 666,150 707,444 1,194,725 894,408 448,258 4.72%
PBT 272,792 286,301 355,012 189,412 396,225 434,404 333,945 -3.31%
Tax -100,447 -85,422 -140,430 -75,214 -107,780 -123,636 -51,176 11.88%
NP 172,345 200,879 214,582 114,198 288,445 310,768 282,769 -7.91%
-
NP to SH 170,975 199,749 214,864 109,139 273,530 307,165 280,348 -7.90%
-
Tax Rate 36.82% 29.84% 39.56% 39.71% 27.20% 28.46% 15.32% -
Total Cost 418,998 363,250 451,568 593,246 906,280 583,640 165,489 16.72%
-
Net Worth 19,051,261 18,886,077 18,500,646 18,060,155 16,279,447 14,153,681 11,570,432 8.65%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 19,051,261 18,886,077 18,500,646 18,060,155 16,279,447 14,153,681 11,570,432 8.65%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 4,411,774 3,764,277 3,241,017 9.28%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 29.14% 35.61% 32.21% 16.14% 24.14% 34.75% 63.08% -
ROE 0.90% 1.06% 1.16% 0.60% 1.68% 2.17% 2.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.74 10.25 12.10 12.85 27.08 23.76 13.83 -4.12%
EPS 3.11 3.63 3.90 1.98 6.20 8.16 8.65 -15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.43 3.36 3.28 3.69 3.76 3.57 -0.51%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.77 10.28 12.13 12.89 21.76 16.29 8.17 4.70%
EPS 3.11 3.64 3.91 1.99 4.98 5.60 5.11 -7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4704 3.4403 3.3701 3.2899 2.9655 2.5783 2.1077 8.65%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.55 1.24 1.54 1.85 2.10 2.25 2.42 -
P/RPS 14.43 12.10 12.73 14.40 7.75 9.47 17.50 -3.16%
P/EPS 49.92 34.18 39.46 93.33 33.87 27.57 27.98 10.12%
EY 2.00 2.93 2.53 1.07 2.95 3.63 3.57 -9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.46 0.56 0.57 0.60 0.68 -6.64%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 25/02/20 26/02/19 23/02/18 21/02/17 25/02/16 13/02/15 -
Price 1.38 1.07 1.63 1.98 2.13 2.06 2.07 -
P/RPS 12.85 10.44 13.47 15.41 7.87 8.67 14.97 -2.51%
P/EPS 44.44 29.49 41.77 99.89 34.35 25.25 23.93 10.85%
EY 2.25 3.39 2.39 1.00 2.91 3.96 4.18 -9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.49 0.60 0.58 0.55 0.58 -5.99%

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