[INNO] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -10.84%
YoY- 228.0%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 45,537 32,618 30,594 29,461 34,038 41,327 34,994 19.13%
PBT 16,109 15,446 11,873 9,710 11,250 17,842 10,212 35.39%
Tax -3,554 -3,472 -2,699 -2,048 -2,656 -4,051 -2,257 35.23%
NP 12,555 11,974 9,174 7,662 8,594 13,791 7,955 35.44%
-
NP to SH 12,555 11,974 9,174 7,662 8,594 13,791 7,955 35.44%
-
Tax Rate 22.06% 22.48% 22.73% 21.09% 23.61% 22.70% 22.10% -
Total Cost 32,982 20,644 21,420 21,799 25,444 27,536 27,039 14.12%
-
Net Worth 679,978 656,035 651,246 478,857 635,001 617,721 594,228 9.37%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 9,577 - 9,577 - - - -
Div Payout % - 79.98% - 125.00% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 679,978 656,035 651,246 478,857 635,001 617,721 594,228 9.37%
NOSH 478,857 478,857 478,857 478,857 477,444 478,854 479,216 -0.04%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 27.57% 36.71% 29.99% 26.01% 25.25% 33.37% 22.73% -
ROE 1.85% 1.83% 1.41% 1.60% 1.35% 2.23% 1.34% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.51 6.81 6.39 6.15 7.13 8.63 7.30 19.22%
EPS 2.62 2.50 1.92 1.60 1.80 2.88 1.66 35.44%
DPS 0.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.42 1.37 1.36 1.00 1.33 1.29 1.24 9.43%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.50 6.81 6.38 6.15 7.10 8.62 7.30 19.14%
EPS 2.62 2.50 1.91 1.60 1.79 2.88 1.66 35.44%
DPS 0.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.4187 1.3688 1.3588 0.9991 1.3249 1.2888 1.2398 9.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.17 1.28 1.10 1.17 1.12 0.66 0.63 -
P/RPS 12.30 18.79 17.22 19.02 15.71 7.65 8.63 26.56%
P/EPS 44.62 51.19 57.42 73.12 62.22 22.92 37.95 11.36%
EY 2.24 1.95 1.74 1.37 1.61 4.36 2.63 -10.12%
DY 0.00 1.56 0.00 1.71 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.81 1.17 0.84 0.51 0.51 37.12%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 21/11/17 22/08/17 23/05/17 20/02/17 22/11/16 23/08/16 -
Price 0.885 1.22 1.20 1.20 1.35 1.07 0.63 -
P/RPS 9.31 17.91 18.78 19.50 18.94 12.40 8.63 5.17%
P/EPS 33.75 48.79 62.64 75.00 75.00 37.15 37.95 -7.50%
EY 2.96 2.05 1.60 1.33 1.33 2.69 2.63 8.17%
DY 0.00 1.64 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.62 0.89 0.88 1.20 1.02 0.83 0.51 13.86%

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