[INNO] QoQ Cumulative 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- 340.67%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 29,461 136,349 101,248 59,921 24,928 115,052 82,526 -49.64%
PBT 9,710 41,387 31,017 13,175 2,960 26,718 21,209 -40.56%
Tax -2,048 -10,028 -6,932 -2,881 -624 -6,639 -4,777 -43.11%
NP 7,662 31,359 24,085 10,294 2,336 20,079 16,432 -39.84%
-
NP to SH 7,662 31,359 24,085 10,294 2,336 20,079 16,432 -39.84%
-
Tax Rate 21.09% 24.23% 22.35% 21.87% 21.08% 24.85% 22.52% -
Total Cost 21,799 104,990 77,163 49,627 22,592 94,973 66,094 -52.23%
-
Net Worth 478,857 613,963 588,440 552,578 491,789 248,597 244,854 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 9,577 - - - - - - -
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 478,857 613,963 588,440 552,578 491,789 248,597 244,854 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 1.60% 5.11% 4.09% 1.86% 0.47% 8.08% 6.71% -
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 6.15 29.54 22.20 13.45 6.08 60.16 43.14 -72.67%
EPS 1.60 6.71 5.28 2.31 0.57 10.50 8.59 -67.35%
DPS 2.00 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 6.15 28.47 21.14 12.51 5.21 24.03 17.23 -49.65%
EPS 1.60 6.55 5.03 2.15 0.49 4.19 3.43 -39.82%
DPS 2.00 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 19.02 3.79 2.97 4.69 12.08 2.13 3.15 231.22%
P/EPS 73.12 16.49 12.50 27.27 128.95 12.19 15.83 177.09%
EY 1.37 6.07 8.00 3.67 0.78 8.20 6.32 -63.88%
DY 1.71 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 19.50 4.57 4.82 4.69 11.59 1.06 3.01 247.12%
P/EPS 75.00 19.87 20.27 27.27 123.68 6.05 15.13 190.44%
EY 1.33 5.03 4.93 3.67 0.81 16.54 6.61 -65.62%
DY 1.67 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