[INNO] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 16.89%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 99,444 117,844 99,712 81,720 55,420 18,244 14,612 37.64%
PBT 9,452 38,840 11,840 11,132 11,584 -6,740 1,052 44.16%
Tax -2,240 -8,192 -2,496 -2,288 -2,976 0 0 -
NP 7,212 30,648 9,344 8,844 8,608 -6,740 1,052 37.80%
-
NP to SH 7,212 30,648 9,344 8,844 8,608 -6,740 1,052 37.80%
-
Tax Rate 23.70% 21.09% 21.08% 20.55% 25.69% - 0.00% -
Total Cost 92,232 87,196 90,368 72,876 46,812 24,984 13,560 37.62%
-
Net Worth 636,881 478,857 491,789 230,630 222,817 213,938 208,521 20.44%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 57,462 38,308 - - - - - -
Div Payout % 796.77% 125.00% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 636,881 478,857 491,789 230,630 222,817 213,938 208,521 20.44%
NOSH 478,857 478,857 409,824 190,603 190,442 189,325 187,857 16.86%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.25% 26.01% 9.37% 10.82% 15.53% -36.94% 7.20% -
ROE 1.13% 6.40% 1.90% 3.83% 3.86% -3.15% 0.50% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.77 24.61 24.33 42.87 29.10 9.64 7.78 17.77%
EPS 1.52 6.40 2.28 4.64 4.52 -3.56 0.56 18.09%
DPS 12.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.00 1.20 1.21 1.17 1.13 1.11 3.05%
Adjusted Per Share Value based on latest NOSH - 190,603
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.77 24.61 20.82 17.07 11.57 3.81 3.05 37.65%
EPS 1.52 6.40 1.95 1.85 1.80 -1.41 0.22 37.98%
DPS 12.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.00 1.027 0.4816 0.4653 0.4468 0.4355 20.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.785 1.17 0.735 1.38 1.84 1.36 1.50 -
P/RPS 3.78 4.75 3.02 3.22 6.32 14.11 19.28 -23.77%
P/EPS 52.12 18.28 32.24 29.74 40.71 -38.20 267.86 -23.86%
EY 1.92 5.47 3.10 3.36 2.46 -2.62 0.37 31.56%
DY 15.29 6.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.17 0.61 1.14 1.57 1.20 1.35 -12.88%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 23/05/17 24/05/16 28/05/15 26/05/14 23/05/13 28/05/12 -
Price 0.895 1.20 0.705 1.48 1.84 1.50 1.58 -
P/RPS 4.31 4.88 2.90 3.45 6.32 15.57 20.31 -22.75%
P/EPS 59.43 18.75 30.92 31.90 40.71 -42.13 282.14 -22.85%
EY 1.68 5.33 3.23 3.14 2.46 -2.37 0.35 29.86%
DY 13.41 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.20 0.59 1.22 1.57 1.33 1.42 -11.76%

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