[INNO] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -8.35%
YoY- 165.38%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 134,997 119,842 99,712 115,052 110,034 103,214 81,720 39.61%
PBT 41,356 26,350 11,840 26,718 28,278 25,088 11,132 139.29%
Tax -9,242 -5,762 -2,496 -6,639 -6,369 -5,628 -2,288 152.98%
NP 32,113 20,588 9,344 20,079 21,909 19,460 8,844 135.68%
-
NP to SH 32,113 20,588 9,344 20,079 21,909 19,460 8,844 135.68%
-
Tax Rate 22.35% 21.87% 21.08% 24.85% 22.52% 22.43% 20.55% -
Total Cost 102,884 99,254 90,368 94,973 88,125 83,754 72,876 25.76%
-
Net Worth 588,440 552,578 491,789 248,597 244,853 238,948 230,630 86.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 588,440 552,578 491,789 248,597 244,853 238,948 230,630 86.40%
NOSH 456,155 445,627 409,824 191,228 191,292 191,159 190,603 78.63%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 23.79% 17.18% 9.37% 17.45% 19.91% 18.85% 10.82% -
ROE 5.46% 3.73% 1.90% 8.08% 8.95% 8.14% 3.83% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.59 26.89 24.33 60.16 57.52 53.99 42.87 -21.84%
EPS 7.04 4.62 2.28 10.50 11.45 10.18 4.64 31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.24 1.20 1.30 1.28 1.25 1.21 4.34%
Adjusted Per Share Value based on latest NOSH - 190,942
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.19 25.03 20.82 24.03 22.98 21.55 17.07 39.58%
EPS 6.71 4.30 1.95 4.19 4.58 4.06 1.85 135.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2288 1.154 1.027 0.5191 0.5113 0.499 0.4816 86.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.66 0.63 0.735 1.28 1.36 1.50 1.38 -
P/RPS 2.23 2.34 3.02 2.13 2.36 2.78 3.22 -21.67%
P/EPS 9.38 13.64 32.24 12.19 11.87 14.73 29.74 -53.56%
EY 10.67 7.33 3.10 8.20 8.42 6.79 3.36 115.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.61 0.98 1.06 1.20 1.14 -41.42%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 24/05/16 23/02/16 27/11/15 27/08/15 28/05/15 -
Price 1.07 0.63 0.705 0.635 1.30 1.45 1.48 -
P/RPS 3.62 2.34 2.90 1.06 2.26 2.69 3.45 3.24%
P/EPS 15.20 13.64 30.92 6.05 11.35 14.24 31.90 -38.91%
EY 6.58 7.33 3.23 16.54 8.81 7.02 3.14 63.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.51 0.59 0.49 1.02 1.16 1.22 -22.59%

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