[INNO] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -2.27%
YoY- 228.0%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 138,211 123,564 120,110 117,844 136,349 134,997 119,842 9.94%
PBT 55,449 52,452 47,504 38,840 41,387 41,356 26,350 63.99%
Tax -12,352 -11,730 -10,652 -8,192 -10,028 -9,242 -5,762 66.02%
NP 43,097 40,721 36,852 30,648 31,359 32,113 20,588 63.41%
-
NP to SH 43,097 40,721 36,852 30,648 31,359 32,113 20,588 63.41%
-
Tax Rate 22.28% 22.36% 22.42% 21.09% 24.23% 22.35% 21.87% -
Total Cost 95,114 82,842 83,258 87,196 104,990 102,884 99,254 -2.79%
-
Net Worth 679,978 656,035 651,246 478,857 613,963 588,440 552,578 14.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19,154 25,539 19,154 38,308 - - - -
Div Payout % 44.44% 62.72% 51.98% 125.00% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 679,978 656,035 651,246 478,857 613,963 588,440 552,578 14.78%
NOSH 478,857 478,857 478,857 478,857 461,626 456,155 445,627 4.89%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 31.18% 32.96% 30.68% 26.01% 23.00% 23.79% 17.18% -
ROE 6.34% 6.21% 5.66% 6.40% 5.11% 5.46% 3.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.86 25.80 25.08 24.61 29.54 29.59 26.89 4.81%
EPS 8.97 8.48 7.70 6.40 6.71 7.04 4.62 55.44%
DPS 4.00 5.33 4.00 8.00 0.00 0.00 0.00 -
NAPS 1.42 1.37 1.36 1.00 1.33 1.29 1.24 9.43%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.86 25.80 25.08 24.61 28.47 28.19 25.03 9.92%
EPS 9.00 8.48 7.70 6.40 6.55 6.71 4.30 63.40%
DPS 4.00 5.33 4.00 8.00 0.00 0.00 0.00 -
NAPS 1.42 1.37 1.36 1.00 1.2821 1.2288 1.154 14.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.17 1.28 1.10 1.17 1.12 0.66 0.63 -
P/RPS 4.05 4.96 4.39 4.75 3.79 2.23 2.34 44.00%
P/EPS 13.00 15.05 14.29 18.28 16.49 9.38 13.64 -3.14%
EY 7.69 6.64 7.00 5.47 6.07 10.67 7.33 3.23%
DY 3.42 4.17 3.64 6.84 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.81 1.17 0.84 0.51 0.51 37.12%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 21/11/17 22/08/17 23/05/17 20/02/17 22/11/16 23/08/16 -
Price 0.885 1.22 1.20 1.20 1.35 1.07 0.63 -
P/RPS 3.07 4.73 4.78 4.88 4.57 3.62 2.34 19.78%
P/EPS 9.83 14.35 15.59 18.75 19.87 15.20 13.64 -19.56%
EY 10.17 6.97 6.41 5.33 5.03 6.58 7.33 24.32%
DY 4.52 4.37 3.33 6.67 0.00 0.00 0.00 -
P/NAPS 0.62 0.89 0.88 1.20 1.02 0.83 0.51 13.86%

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