[INNO] QoQ TTM 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- 34.35%
YoY- 64.92%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 135,420 139,820 135,287 133,775 123,367 119,550 115,052 11.48%
PBT 52,933 49,014 42,264 36,523 27,346 26,895 26,718 57.80%
Tax -12,033 -11,012 -9,588 -8,794 -6,707 -6,691 -6,639 48.70%
NP 40,900 38,002 32,676 27,729 20,639 20,204 20,079 60.75%
-
NP to SH 40,900 38,002 32,676 27,729 20,639 20,204 20,079 60.75%
-
Tax Rate 22.73% 22.47% 22.69% 24.08% 24.53% 24.88% 24.85% -
Total Cost 94,520 101,818 102,611 106,046 102,728 99,346 94,973 -0.31%
-
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 9,577 - - - - - -
Div Payout % 23.42% 25.20% - - - - - -
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 30.20% 27.18% 24.15% 20.73% 16.73% 16.90% 17.45% -
ROE 6.28% 7.94% 5.15% 4.49% 3.47% 4.11% 8.09% -
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 28.28 29.20 28.34 27.94 25.74 29.17 60.25 -39.63%
EPS 8.54 7.94 6.84 5.79 4.31 4.93 10.52 -12.98%
DPS 2.00 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 28.28 29.20 28.25 27.94 25.76 24.97 24.03 11.47%
EPS 8.54 7.94 6.82 5.79 4.31 4.22 4.19 60.82%
DPS 2.00 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 3.89 4.01 3.95 2.36 2.45 2.52 2.12 49.93%
P/EPS 12.88 14.74 16.36 11.40 14.63 14.91 12.17 3.85%
EY 7.76 6.78 6.11 8.77 6.84 6.71 8.22 -3.76%
DY 1.82 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 4.24 4.11 4.76 3.83 2.45 2.42 1.05 153.79%
P/EPS 14.05 15.12 19.73 18.48 14.63 14.30 6.04 75.65%
EY 7.12 6.61 5.07 5.41 6.84 6.99 16.56 -43.06%
DY 1.67 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