[INNO] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 120.33%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 117,844 136,349 134,997 119,842 99,712 115,052 110,034 4.67%
PBT 38,840 41,387 41,356 26,350 11,840 26,718 28,278 23.53%
Tax -8,192 -10,028 -9,242 -5,762 -2,496 -6,639 -6,369 18.25%
NP 30,648 31,359 32,113 20,588 9,344 20,079 21,909 25.05%
-
NP to SH 30,648 31,359 32,113 20,588 9,344 20,079 21,909 25.05%
-
Tax Rate 21.09% 24.23% 22.35% 21.87% 21.08% 24.85% 22.52% -
Total Cost 87,196 104,990 102,884 99,254 90,368 94,973 88,125 -0.70%
-
Net Worth 478,857 613,963 588,440 552,578 491,789 248,597 244,853 56.32%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 38,308 - - - - - - -
Div Payout % 125.00% - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 478,857 613,963 588,440 552,578 491,789 248,597 244,853 56.32%
NOSH 478,857 461,626 456,155 445,627 409,824 191,228 191,292 84.25%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 26.01% 23.00% 23.79% 17.18% 9.37% 17.45% 19.91% -
ROE 6.40% 5.11% 5.46% 3.73% 1.90% 8.08% 8.95% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.61 29.54 29.59 26.89 24.33 60.16 57.52 -43.19%
EPS 6.40 6.71 7.04 4.62 2.28 10.50 11.45 -32.12%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.33 1.29 1.24 1.20 1.30 1.28 -15.16%
Adjusted Per Share Value based on latest NOSH - 479,216
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.61 28.47 28.19 25.03 20.82 24.03 22.98 4.67%
EPS 6.40 6.55 6.71 4.30 1.95 4.19 4.58 24.96%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2821 1.2288 1.154 1.027 0.5191 0.5113 56.32%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.17 1.12 0.66 0.63 0.735 1.28 1.36 -
P/RPS 4.75 3.79 2.23 2.34 3.02 2.13 2.36 59.34%
P/EPS 18.28 16.49 9.38 13.64 32.24 12.19 11.87 33.32%
EY 5.47 6.07 10.67 7.33 3.10 8.20 8.42 -24.97%
DY 6.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.84 0.51 0.51 0.61 0.98 1.06 6.79%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 20/02/17 22/11/16 23/08/16 24/05/16 23/02/16 27/11/15 -
Price 1.20 1.35 1.07 0.63 0.705 0.635 1.30 -
P/RPS 4.88 4.57 3.62 2.34 2.90 1.06 2.26 66.98%
P/EPS 18.75 19.87 15.20 13.64 30.92 6.05 11.35 39.70%
EY 5.33 5.03 6.58 7.33 3.23 16.54 8.81 -28.44%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.02 0.83 0.51 0.59 0.49 1.02 11.43%

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