[INNO] QoQ TTM 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- 16.3%
YoY- 88.09%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 138,210 126,711 135,420 139,820 135,287 133,775 123,367 7.84%
PBT 55,396 50,537 52,933 49,014 42,264 36,523 27,346 59.89%
Tax -12,352 -11,454 -12,033 -11,012 -9,588 -8,794 -6,707 50.08%
NP 43,044 39,083 40,900 38,002 32,676 27,729 20,639 63.01%
-
NP to SH 43,044 39,083 40,900 38,002 32,676 27,729 20,639 63.01%
-
Tax Rate 22.30% 22.66% 22.73% 22.47% 22.69% 24.08% 24.53% -
Total Cost 95,166 87,628 94,520 101,818 102,611 106,046 102,728 -4.95%
-
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 19,154 19,154 9,577 9,577 - - - -
Div Payout % 44.50% 49.01% 23.42% 25.20% - - - -
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 31.14% 30.84% 30.20% 27.18% 24.15% 20.73% 16.73% -
ROE 6.33% 5.96% 6.28% 7.94% 5.15% 4.49% 3.47% -
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 28.86 26.46 28.28 29.20 28.34 27.94 25.74 7.90%
EPS 8.99 8.16 8.54 7.94 6.84 5.79 4.31 63.03%
DPS 4.00 4.00 2.00 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 28.84 26.44 28.25 29.17 28.23 27.91 25.74 7.85%
EPS 8.98 8.15 8.53 7.93 6.82 5.79 4.31 62.91%
DPS 4.00 4.00 2.00 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 4.05 4.84 3.89 4.01 3.95 2.36 2.45 39.67%
P/EPS 13.02 15.68 12.88 14.74 16.36 11.40 14.63 -7.45%
EY 7.68 6.38 7.76 6.78 6.11 8.77 6.84 8.00%
DY 3.42 3.13 1.82 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 3.07 4.61 4.24 4.11 4.76 3.83 2.45 16.18%
P/EPS 9.85 14.95 14.05 15.12 19.73 18.48 14.63 -23.12%
EY 10.16 6.69 7.12 6.61 5.07 5.41 6.84 30.09%
DY 4.52 3.28 1.67 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