[INNO] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 12.59%
YoY- 113.6%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 108,292 123,564 134,997 110,034 58,178 27,642 26,598 26.35%
PBT 13,948 52,452 41,356 28,278 13,680 1,574 9,890 5.89%
Tax -3,004 -11,730 -9,242 -6,369 -3,422 -594 -2,409 3.74%
NP 10,944 40,721 32,113 21,909 10,257 980 7,481 6.54%
-
NP to SH 10,944 40,721 32,113 21,909 10,257 980 7,481 6.54%
-
Tax Rate 21.54% 22.36% 22.35% 22.52% 25.01% 37.74% 24.36% -
Total Cost 97,348 82,842 102,884 88,125 47,921 26,662 19,117 31.14%
-
Net Worth 622,515 656,035 588,440 244,853 228,504 214,846 215,371 19.34%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 19,154 25,539 - - - - - -
Div Payout % 175.02% 62.72% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 622,515 656,035 588,440 244,853 228,504 214,846 215,371 19.34%
NOSH 478,857 478,857 456,155 191,292 190,420 188,461 188,922 16.75%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.11% 32.96% 23.79% 19.91% 17.63% 3.55% 28.13% -
ROE 1.76% 6.21% 5.46% 8.95% 4.49% 0.46% 3.47% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.61 25.80 29.59 57.52 30.55 14.67 14.08 8.20%
EPS 2.28 8.48 7.04 11.45 5.39 0.52 3.96 -8.78%
DPS 4.00 5.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.37 1.29 1.28 1.20 1.14 1.14 2.21%
Adjusted Per Share Value based on latest NOSH - 191,457
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.61 25.80 28.19 22.98 12.15 5.77 5.55 26.36%
EPS 2.28 8.48 6.71 4.58 2.14 0.20 1.56 6.52%
DPS 4.00 5.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.37 1.2288 0.5113 0.4772 0.4487 0.4498 19.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.75 1.28 0.66 1.36 1.71 1.32 1.60 -
P/RPS 3.32 4.96 2.23 2.36 5.60 9.00 11.36 -18.52%
P/EPS 32.82 15.05 9.38 11.87 31.75 253.85 40.40 -3.40%
EY 3.05 6.64 10.67 8.42 3.15 0.39 2.48 3.50%
DY 5.33 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.93 0.51 1.06 1.43 1.16 1.40 -13.65%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 21/11/17 22/11/16 27/11/15 20/11/14 21/11/13 22/11/12 -
Price 0.685 1.22 1.07 1.30 1.60 1.40 1.50 -
P/RPS 3.03 4.73 3.62 2.26 5.24 9.54 10.65 -18.89%
P/EPS 29.97 14.35 15.20 11.35 29.70 269.23 37.88 -3.82%
EY 3.34 6.97 6.58 8.81 3.37 0.37 2.64 3.99%
DY 5.84 4.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.89 0.83 1.02 1.33 1.23 1.32 -14.10%

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