[IOIPG] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[IOIPG] IOI PROPERTIES GROUP BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -11.0%
YoY- -14.41%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
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 606,898 670,441 704,826 591,343 564,129 666,150 707,444 -2.52%
PBT 179,485 473,262 232,892 272,792 286,301 355,012 189,412 -0.89%
Tax -54,811 -68,405 -107,620 -100,447 -85,422 -140,430 -75,214 -5.13%
NP 124,674 404,857 125,272 172,345 200,879 214,582 114,198 1.47%
-
NP to SH 121,495 401,979 125,724 170,975 199,749 214,864 109,139 1.80%
-
Tax Rate 30.54% 14.45% 46.21% 36.82% 29.84% 39.56% 39.71% -
Total Cost 482,224 265,584 579,554 418,998 363,250 451,568 593,246 -3.39%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 20.54% 60.39% 17.77% 29.14% 35.61% 32.21% 16.14% -
ROE 0.54% 1.87% 0.63% 0.90% 1.06% 1.16% 0.60% -
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 11.02 12.18 12.80 10.74 10.25 12.10 12.85 -2.52%
EPS 2.21 7.30 2.29 3.11 3.63 3.90 1.98 1.84%
DPS 0.00 0.00 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 10.98 12.13 12.76 10.70 10.21 12.06 12.80 -2.52%
EPS 2.20 7.28 2.28 3.09 3.62 3.89 1.98 1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.046 3.8965 3.5975 3.448 3.4181 3.3484 3.2687 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 15.88 8.71 8.59 14.43 12.10 12.73 14.40 1.64%
P/EPS 79.31 14.52 48.18 49.92 34.18 39.46 93.33 -2.67%
EY 1.26 6.89 2.08 2.00 2.93 2.53 1.07 2.76%
DY 0.00 0.00 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 20.59 9.20 8.28 12.85 10.44 13.47 15.41 4.94%
P/EPS 102.88 15.34 46.42 44.44 29.49 41.77 99.89 0.49%
EY 0.97 6.52 2.15 2.25 3.39 2.39 1.00 -0.50%
DY 0.00 0.00 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