[INNO] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 42.67%
YoY- -145.99%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 119,842 103,214 60,248 22,598 25,854 14,852 35,180 22.64%
PBT 26,350 25,088 16,366 -3,864 10,980 4,908 9,888 17.72%
Tax -5,762 -5,628 -4,076 0 -2,578 -794 -2,520 14.76%
NP 20,588 19,460 12,290 -3,864 8,402 4,114 7,368 18.66%
-
NP to SH 20,588 19,460 12,290 -3,864 8,402 4,114 7,368 18.66%
-
Tax Rate 21.87% 22.43% 24.91% - 23.48% 16.18% 25.49% -
Total Cost 99,254 83,754 47,958 26,462 17,452 10,738 27,812 23.59%
-
Net Worth 552,578 238,948 225,695 214,035 212,875 207,587 125,938 27.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 552,578 238,948 225,695 214,035 212,875 207,587 125,938 27.92%
NOSH 445,627 191,159 189,660 189,411 188,385 188,715 117,699 24.81%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.18% 18.85% 20.40% -17.10% 32.50% 27.70% 20.94% -
ROE 3.73% 8.14% 5.45% -1.81% 3.95% 1.98% 5.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.89 53.99 31.77 11.93 13.72 7.87 29.89 -1.74%
EPS 4.62 10.18 6.48 -2.04 4.46 2.18 6.26 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.25 1.19 1.13 1.13 1.10 1.07 2.48%
Adjusted Per Share Value based on latest NOSH - 190,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.03 21.55 12.58 4.72 5.40 3.10 7.35 22.63%
EPS 4.30 4.06 2.57 -0.81 1.75 0.86 1.54 18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.154 0.499 0.4713 0.447 0.4445 0.4335 0.263 27.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.63 1.50 1.83 1.41 1.50 1.54 0.95 -
P/RPS 2.34 2.78 5.76 11.82 10.93 19.57 3.18 -4.97%
P/EPS 13.64 14.73 28.24 -69.12 33.63 70.64 15.18 -1.76%
EY 7.33 6.79 3.54 -1.45 2.97 1.42 6.59 1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.20 1.54 1.25 1.33 1.40 0.89 -8.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 27/08/15 28/08/14 22/08/13 29/08/12 08/08/11 23/08/10 -
Price 0.63 1.45 1.72 1.30 1.80 1.30 0.98 -
P/RPS 2.34 2.69 5.41 10.90 13.12 16.52 3.28 -5.46%
P/EPS 13.64 14.24 26.54 -63.73 40.36 59.63 15.65 -2.26%
EY 7.33 7.02 3.77 -1.57 2.48 1.68 6.39 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.16 1.45 1.15 1.59 1.18 0.92 -9.35%

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