[INNO] QoQ 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- 240.54%
YoY- 5.78%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
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 29,461 34,038 41,327 34,994 24,928 32,526 30,919 -3.16%
PBT 9,710 11,250 17,842 10,212 2,960 5,509 8,665 7.87%
Tax -2,048 -2,656 -4,051 -2,257 -624 -1,862 -1,964 2.82%
NP 7,662 8,594 13,791 7,955 2,336 3,647 6,701 9.33%
-
NP to SH 7,662 8,594 13,791 7,955 2,336 3,647 6,701 9.33%
-
Tax Rate 21.09% 23.61% 22.70% 22.10% 21.08% 33.80% 22.67% -
Total Cost 21,799 25,444 27,536 27,039 22,592 28,879 24,218 -6.76%
-
Net Worth 478,857 635,001 617,721 594,228 491,789 248,225 245,065 56.23%
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 478,857 635,001 617,721 594,228 491,789 248,225 245,065 56.23%
NOSH 478,857 477,444 478,854 479,216 409,824 190,942 191,457 84.15%
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% 25.25% 33.37% 22.73% 9.37% 11.21% 21.67% -
ROE 1.60% 1.35% 2.23% 1.34% 0.47% 1.47% 2.73% -
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 7.13 8.63 7.30 6.08 17.03 16.15 -47.43%
EPS 1.60 1.80 2.88 1.66 0.57 1.91 3.50 -40.62%
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 7.11 8.63 7.31 5.21 6.79 6.46 -3.22%
EPS 1.60 1.79 2.88 1.66 0.49 0.76 1.40 9.30%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.3261 1.29 1.2409 1.027 0.5184 0.5118 56.22%
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 15.71 7.65 8.63 12.08 7.51 8.42 72.07%
P/EPS 73.12 62.22 22.92 37.95 128.95 67.02 38.86 52.35%
EY 1.37 1.61 4.36 2.63 0.78 1.49 2.57 -34.23%
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 18.94 12.40 8.63 11.59 3.73 8.05 80.27%
P/EPS 75.00 75.00 37.15 37.95 123.68 33.25 37.14 59.69%
EY 1.33 1.33 2.69 2.63 0.81 3.01 2.69 -37.44%
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