[INNO] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -35.95%
YoY- 5.65%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 34,038 41,327 34,994 24,928 32,526 30,919 31,177 5.99%
PBT 11,250 17,842 10,212 2,960 5,509 8,665 9,761 9.87%
Tax -2,656 -4,051 -2,257 -624 -1,862 -1,964 -2,241 11.93%
NP 8,594 13,791 7,955 2,336 3,647 6,701 7,520 9.26%
-
NP to SH 8,594 13,791 7,955 2,336 3,647 6,701 7,520 9.26%
-
Tax Rate 23.61% 22.70% 22.10% 21.08% 33.80% 22.67% 22.96% -
Total Cost 25,444 27,536 27,039 22,592 28,879 24,218 23,657 4.95%
-
Net Worth 635,001 617,721 594,228 491,789 248,225 245,065 239,185 91.16%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 635,001 617,721 594,228 491,789 248,225 245,065 239,185 91.16%
NOSH 477,444 478,854 479,216 409,824 190,942 191,457 191,348 83.45%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 25.25% 33.37% 22.73% 9.37% 11.21% 21.67% 24.12% -
ROE 1.35% 2.23% 1.34% 0.47% 1.47% 2.73% 3.14% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.13 8.63 7.30 6.08 17.03 16.15 16.29 -42.20%
EPS 1.80 2.88 1.66 0.57 1.91 3.50 3.93 -40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.24 1.20 1.30 1.28 1.25 4.20%
Adjusted Per Share Value based on latest NOSH - 409,824
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.11 8.63 7.31 5.21 6.79 6.46 6.51 6.02%
EPS 1.79 2.88 1.66 0.49 0.76 1.40 1.57 9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3261 1.29 1.2409 1.027 0.5184 0.5118 0.4995 91.16%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.12 0.66 0.63 0.735 1.28 1.36 1.50 -
P/RPS 15.71 7.65 8.63 12.08 7.51 8.42 9.21 42.53%
P/EPS 62.22 22.92 37.95 128.95 67.02 38.86 38.17 38.30%
EY 1.61 4.36 2.63 0.78 1.49 2.57 2.62 -27.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.51 0.51 0.61 0.98 1.06 1.20 -21.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 22/11/16 23/08/16 24/05/16 23/02/16 27/11/15 27/08/15 -
Price 1.35 1.07 0.63 0.705 0.635 1.30 1.45 -
P/RPS 18.94 12.40 8.63 11.59 3.73 8.05 8.90 65.06%
P/EPS 75.00 37.15 37.95 123.68 33.25 37.14 36.90 60.11%
EY 1.33 2.69 2.63 0.81 3.01 2.69 2.71 -37.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.83 0.51 0.59 0.49 1.02 1.16 -8.18%

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