[INNO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 41.11%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 81,219 51,858 24,861 138,211 92,673 60,055 29,461 96.48%
PBT 10,461 5,344 2,363 55,449 39,339 23,752 9,710 5.08%
Tax -2,253 -1,178 -560 -12,352 -8,798 -5,326 -2,048 6.56%
NP 8,208 4,166 1,803 43,097 30,541 18,426 7,662 4.69%
-
NP to SH 8,208 4,166 1,803 43,097 30,541 18,426 7,662 4.69%
-
Tax Rate 21.54% 22.04% 23.70% 22.28% 22.36% 22.42% 21.09% -
Total Cost 73,011 47,692 23,058 95,114 62,132 41,629 21,799 123.69%
-
Net Worth 622,515 612,938 636,881 679,978 656,035 651,246 478,857 19.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,365 14,365 14,365 19,154 19,154 9,577 9,577 31.00%
Div Payout % 175.02% 344.83% 796.77% 44.44% 62.72% 51.98% 125.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 622,515 612,938 636,881 679,978 656,035 651,246 478,857 19.09%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.11% 8.03% 7.25% 31.18% 32.96% 30.68% 26.01% -
ROE 1.32% 0.68% 0.28% 6.34% 4.66% 2.83% 1.60% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 16.96 10.83 5.19 28.86 19.35 12.54 6.15 96.53%
EPS 1.71 0.87 0.38 8.97 6.36 3.85 1.60 4.52%
DPS 3.00 3.00 3.00 4.00 4.00 2.00 2.00 31.00%
NAPS 1.30 1.28 1.33 1.42 1.37 1.36 1.00 19.09%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 16.96 10.83 5.19 28.86 19.35 12.54 6.15 96.53%
EPS 1.71 0.87 0.38 9.00 6.36 3.85 1.60 4.52%
DPS 3.00 3.00 3.00 4.00 4.00 2.00 2.00 31.00%
NAPS 1.30 1.28 1.33 1.42 1.37 1.36 1.00 19.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.75 0.78 0.785 1.17 1.28 1.10 1.17 -
P/RPS 4.42 7.20 15.12 4.05 6.61 8.77 19.02 -62.16%
P/EPS 43.76 89.66 208.49 13.00 20.07 28.59 73.12 -28.96%
EY 2.29 1.12 0.48 7.69 4.98 3.50 1.37 40.80%
DY 4.00 3.85 3.82 3.42 3.13 1.82 1.71 76.12%
P/NAPS 0.58 0.61 0.59 0.82 0.93 0.81 1.17 -37.33%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 21/08/18 21/05/18 22/02/18 21/11/17 22/08/17 23/05/17 -
Price 0.685 0.805 0.895 0.885 1.22 1.20 1.20 -
P/RPS 4.04 7.43 17.24 3.07 6.30 9.57 19.50 -64.95%
P/EPS 39.96 92.53 237.70 9.83 19.13 31.19 75.00 -34.25%
EY 2.50 1.08 0.42 10.17 5.23 3.21 1.33 52.25%
DY 4.38 3.73 3.35 4.52 3.28 1.67 1.67 90.07%
P/NAPS 0.53 0.63 0.67 0.62 0.89 0.88 1.20 -41.97%

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