[INNO] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 73.36%
YoY- 105.81%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 30,594 29,461 34,038 41,327 34,994 24,928 32,526 -4.00%
PBT 11,873 9,710 11,250 17,842 10,212 2,960 5,509 66.92%
Tax -2,699 -2,048 -2,656 -4,051 -2,257 -624 -1,862 28.10%
NP 9,174 7,662 8,594 13,791 7,955 2,336 3,647 85.06%
-
NP to SH 9,174 7,662 8,594 13,791 7,955 2,336 3,647 85.06%
-
Tax Rate 22.73% 21.09% 23.61% 22.70% 22.10% 21.08% 33.80% -
Total Cost 21,420 21,799 25,444 27,536 27,039 22,592 28,879 -18.07%
-
Net Worth 651,246 478,857 635,001 617,721 594,228 491,789 248,225 90.33%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 9,577 - - - - - -
Div Payout % - 125.00% - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 651,246 478,857 635,001 617,721 594,228 491,789 248,225 90.33%
NOSH 478,857 478,857 477,444 478,854 479,216 409,824 190,942 84.69%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 29.99% 26.01% 25.25% 33.37% 22.73% 9.37% 11.21% -
ROE 1.41% 1.60% 1.35% 2.23% 1.34% 0.47% 1.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.39 6.15 7.13 8.63 7.30 6.08 17.03 -48.00%
EPS 1.92 1.60 1.80 2.88 1.66 0.57 1.91 0.34%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.00 1.33 1.29 1.24 1.20 1.30 3.05%
Adjusted Per Share Value based on latest NOSH - 478,854
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.39 6.15 7.11 8.63 7.31 5.21 6.79 -3.97%
EPS 1.92 1.60 1.79 2.88 1.66 0.49 0.76 85.59%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.00 1.3261 1.29 1.2409 1.027 0.5184 90.32%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.10 1.17 1.12 0.66 0.63 0.735 1.28 -
P/RPS 17.22 19.02 15.71 7.65 8.63 12.08 7.51 73.97%
P/EPS 57.42 73.12 62.22 22.92 37.95 128.95 67.02 -9.80%
EY 1.74 1.37 1.61 4.36 2.63 0.78 1.49 10.90%
DY 0.00 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.17 0.84 0.51 0.51 0.61 0.98 -11.93%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 23/05/17 20/02/17 22/11/16 23/08/16 24/05/16 23/02/16 -
Price 1.20 1.20 1.35 1.07 0.63 0.705 0.635 -
P/RPS 18.78 19.50 18.94 12.40 8.63 11.59 3.73 194.04%
P/EPS 62.64 75.00 75.00 37.15 37.95 123.68 33.25 52.59%
EY 1.60 1.33 1.33 2.69 2.63 0.81 3.01 -34.40%
DY 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.20 1.02 0.83 0.51 0.59 0.49 47.80%

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