[INNO] QoQ 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- 4.85%
YoY- 46.09%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 29,361 26,997 24,861 45,537 32,618 30,594 29,461 -0.22%
PBT 5,117 2,980 2,363 16,109 15,446 11,873 9,710 -34.73%
Tax -1,076 -618 -560 -3,554 -3,472 -2,699 -2,048 -34.86%
NP 4,041 2,362 1,803 12,555 11,974 9,174 7,662 -34.69%
-
NP to SH 4,041 2,362 1,803 12,555 11,974 9,174 7,662 -34.69%
-
Tax Rate 21.03% 20.74% 23.70% 22.06% 22.48% 22.73% 21.09% -
Total Cost 25,320 24,635 23,058 32,982 20,644 21,420 21,799 10.48%
-
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 - 9,577 - 9,577 -
Div Payout % - - 796.77% - 79.98% - 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 13.76% 8.75% 7.25% 27.57% 36.71% 29.99% 26.01% -
ROE 0.65% 0.39% 0.28% 1.85% 1.83% 1.41% 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 6.13 5.64 5.19 9.51 6.81 6.39 6.15 -0.21%
EPS 0.84 0.49 0.38 2.62 2.50 1.92 1.60 -34.89%
DPS 0.00 0.00 3.00 0.00 2.00 0.00 2.00 -
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 6.13 5.64 5.19 9.51 6.81 6.39 6.15 -0.21%
EPS 0.84 0.49 0.38 2.62 2.50 1.92 1.60 -34.89%
DPS 0.00 0.00 3.00 0.00 2.00 0.00 2.00 -
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 12.23 13.84 15.12 12.30 18.79 17.22 19.02 -25.48%
P/EPS 88.87 158.13 208.49 44.62 51.19 57.42 73.12 13.87%
EY 1.13 0.63 0.48 2.24 1.95 1.74 1.37 -12.03%
DY 0.00 0.00 3.82 0.00 1.56 0.00 1.71 -
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 11.17 14.28 17.24 9.31 17.91 18.78 19.50 -31.00%
P/EPS 81.17 163.20 237.70 33.75 48.79 62.64 75.00 5.40%
EY 1.23 0.61 0.42 2.96 2.05 1.60 1.33 -5.07%
DY 0.00 0.00 3.35 0.00 1.64 0.00 1.67 -
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