[IOIPG] YoY TTM 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- -16.88%
YoY- -27.73%
Quarter Report
Latest QR
Upcoming QR
IOIPG's Result
IOIPG's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,262,916 2,089,974 2,441,399 3,668,544 3,629,510 2,572,384 1,606,742 5.86%
PBT 967,423 1,070,744 1,085,161 1,294,477 1,567,723 1,291,917 1,061,521 -1.53%
Tax -480,432 -400,557 -314,560 -449,848 -408,721 -346,699 -192,381 16.46%
NP 486,991 670,187 770,601 844,629 1,159,002 945,218 869,140 -9.19%
-
NP to SH 482,392 670,853 758,462 809,763 1,120,475 931,994 860,033 -9.17%
-
Tax Rate 49.66% 37.41% 28.99% 34.75% 26.07% 26.84% 18.12% -
Total Cost 1,775,925 1,419,787 1,670,798 2,823,915 2,470,508 1,627,166 737,602 15.75%
-
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 82,592 165,184 275,307 348,710 352,809 226,462 259,169 -17.33%
Div Payout % 17.12% 24.62% 36.30% 43.06% 31.49% 24.30% 30.13% -
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 21.52% 32.07% 31.56% 23.02% 31.93% 36.74% 54.09% -
ROE 2.53% 3.55% 4.10% 4.48% 6.88% 6.58% 7.43% -
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 41.10 37.96 44.34 66.63 82.27 68.34 49.58 -3.07%
EPS 8.76 12.18 13.77 14.71 25.40 24.76 26.54 -16.85%
DPS 1.50 3.00 5.00 6.33 8.00 6.02 8.00 -24.32%
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 40.96 37.83 44.19 66.40 65.69 46.56 29.08 5.86%
EPS 8.73 12.14 13.73 14.66 20.28 16.87 15.57 -9.18%
DPS 1.49 2.99 4.98 6.31 6.39 4.10 4.69 -17.38%
NAPS 3.448 3.4181 3.3484 3.2687 2.9464 2.5616 2.0941 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 3.77 3.27 3.47 2.78 2.55 3.29 4.88 -4.20%
P/EPS 17.69 10.18 11.18 12.58 8.27 9.09 9.12 11.66%
EY 5.65 9.83 8.94 7.95 12.09 11.00 10.97 -10.45%
DY 0.97 2.42 3.25 3.42 3.81 2.67 3.31 -18.48%
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 3.36 2.82 3.68 2.97 2.59 3.01 4.18 -3.57%
P/EPS 15.75 8.78 11.83 13.46 8.39 8.32 7.80 12.41%
EY 6.35 11.39 8.45 7.43 11.92 12.02 12.82 -11.04%
DY 1.09 2.80 3.07 3.20 3.75 2.92 3.86 -18.98%
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