[INNO] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 10.5%
YoY- 26.81%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 144,653 109,373 108,292 123,564 134,997 110,034 58,178 16.37%
PBT 46,452 6,373 13,948 52,452 41,356 28,278 13,680 22.57%
Tax -10,364 -866 -3,004 -11,730 -9,242 -6,369 -3,422 20.26%
NP 36,088 5,506 10,944 40,721 32,113 21,909 10,257 23.30%
-
NP to SH 36,088 5,506 10,944 40,721 32,113 21,909 10,257 23.30%
-
Tax Rate 22.31% 13.59% 21.54% 22.36% 22.35% 22.52% 25.01% -
Total Cost 108,565 103,866 97,348 82,842 102,884 88,125 47,921 14.58%
-
Net Worth 335,200 306,469 622,515 656,035 588,440 244,853 228,504 6.58%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 28,731 6,384 19,154 25,539 - - - -
Div Payout % 79.62% 115.95% 175.02% 62.72% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 335,200 306,469 622,515 656,035 588,440 244,853 228,504 6.58%
NOSH 478,857 478,857 478,857 478,857 456,155 191,292 190,420 16.59%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 24.95% 5.03% 10.11% 32.96% 23.79% 19.91% 17.63% -
ROE 10.77% 1.80% 1.76% 6.21% 5.46% 8.95% 4.49% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 30.21 22.84 22.61 25.80 29.59 57.52 30.55 -0.18%
EPS 7.53 1.15 2.28 8.48 7.04 11.45 5.39 5.72%
DPS 6.00 1.33 4.00 5.33 0.00 0.00 0.00 -
NAPS 0.70 0.64 1.30 1.37 1.29 1.28 1.20 -8.58%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 30.21 22.84 22.61 25.80 28.19 22.98 12.15 16.37%
EPS 7.53 1.15 2.28 8.48 6.71 4.58 2.14 23.30%
DPS 6.00 1.33 4.00 5.33 0.00 0.00 0.00 -
NAPS 0.70 0.64 1.30 1.37 1.2288 0.5113 0.4772 6.58%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.03 0.64 0.75 1.28 0.66 1.36 1.71 -
P/RPS 3.41 2.80 3.32 4.96 2.23 2.36 5.60 -7.92%
P/EPS 13.67 55.65 32.82 15.05 9.38 11.87 31.75 -13.09%
EY 7.32 1.80 3.05 6.64 10.67 8.42 3.15 15.07%
DY 5.83 2.08 5.33 4.17 0.00 0.00 0.00 -
P/NAPS 1.47 1.00 0.58 0.93 0.51 1.06 1.43 0.46%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 18/11/19 13/11/18 21/11/17 22/11/16 27/11/15 20/11/14 -
Price 1.19 0.72 0.685 1.22 1.07 1.30 1.60 -
P/RPS 3.94 3.15 3.03 4.73 3.62 2.26 5.24 -4.63%
P/EPS 15.79 62.61 29.97 14.35 15.20 11.35 29.70 -9.98%
EY 6.33 1.60 3.34 6.97 6.58 8.81 3.37 11.06%
DY 5.04 1.85 5.84 4.37 0.00 0.00 0.00 -
P/NAPS 1.70 1.13 0.53 0.89 0.83 1.02 1.33 4.17%

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