[INNO] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 178.13%
YoY- 227.72%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 117,844 99,712 81,720 55,420 18,244 14,612 10,848 48.76%
PBT 38,840 11,840 11,132 11,584 -6,740 1,052 4,324 44.12%
Tax -8,192 -2,496 -2,288 -2,976 0 0 -636 53.04%
NP 30,648 9,344 8,844 8,608 -6,740 1,052 3,688 42.27%
-
NP to SH 30,648 9,344 8,844 8,608 -6,740 1,052 3,688 42.27%
-
Tax Rate 21.09% 21.08% 20.55% 25.69% - 0.00% 14.71% -
Total Cost 87,196 90,368 72,876 46,812 24,984 13,560 7,160 51.62%
-
Net Worth 478,857 491,789 230,630 222,817 213,938 208,521 205,097 15.16%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 38,308 - - - - - - -
Div Payout % 125.00% - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 478,857 491,789 230,630 222,817 213,938 208,521 205,097 15.16%
NOSH 478,857 409,824 190,603 190,442 189,325 187,857 188,163 16.82%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 26.01% 9.37% 10.82% 15.53% -36.94% 7.20% 34.00% -
ROE 6.40% 1.90% 3.83% 3.86% -3.15% 0.50% 1.80% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.61 24.33 42.87 29.10 9.64 7.78 5.77 27.31%
EPS 6.40 2.28 4.64 4.52 -3.56 0.56 1.96 21.77%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.20 1.21 1.17 1.13 1.11 1.09 -1.42%
Adjusted Per Share Value based on latest NOSH - 190,442
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.61 20.82 17.07 11.57 3.81 3.05 2.27 48.71%
EPS 6.40 1.95 1.85 1.80 -1.41 0.22 0.77 42.27%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.027 0.4816 0.4653 0.4468 0.4355 0.4283 15.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.17 0.735 1.38 1.84 1.36 1.50 1.29 -
P/RPS 4.75 3.02 3.22 6.32 14.11 19.28 22.38 -22.74%
P/EPS 18.28 32.24 29.74 40.71 -38.20 267.86 65.82 -19.21%
EY 5.47 3.10 3.36 2.46 -2.62 0.37 1.52 23.76%
DY 6.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.61 1.14 1.57 1.20 1.35 1.18 -0.14%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 24/05/16 28/05/15 26/05/14 23/05/13 28/05/12 23/05/11 -
Price 1.20 0.705 1.48 1.84 1.50 1.58 1.05 -
P/RPS 4.88 2.90 3.45 6.32 15.57 20.31 18.21 -19.68%
P/EPS 18.75 30.92 31.90 40.71 -42.13 282.14 53.57 -16.03%
EY 5.33 3.23 3.14 2.46 -2.37 0.35 1.87 19.05%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.59 1.22 1.57 1.33 1.42 0.96 3.78%

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