[INNO] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -2.27%
YoY- 228.0%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 155,860 113,596 99,444 117,844 99,712 81,720 55,420 18.78%
PBT 34,348 7,640 9,452 38,840 11,840 11,132 11,584 19.84%
Tax -7,652 -1,084 -2,240 -8,192 -2,496 -2,288 -2,976 17.02%
NP 26,696 6,556 7,212 30,648 9,344 8,844 8,608 20.73%
-
NP to SH 26,696 6,556 7,212 30,648 9,344 8,844 8,608 20.73%
-
Tax Rate 22.28% 14.19% 23.70% 21.09% 21.08% 20.55% 25.69% -
Total Cost 129,164 107,040 92,232 87,196 90,368 72,876 46,812 18.41%
-
Net Worth 325,623 311,257 636,881 478,857 491,789 230,630 222,817 6.52%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 38,308 19,154 57,462 38,308 - - - -
Div Payout % 143.50% 292.16% 796.77% 125.00% - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 325,623 311,257 636,881 478,857 491,789 230,630 222,817 6.52%
NOSH 478,857 478,857 478,857 478,857 409,824 190,603 190,442 16.59%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 17.13% 5.77% 7.25% 26.01% 9.37% 10.82% 15.53% -
ROE 8.20% 2.11% 1.13% 6.40% 1.90% 3.83% 3.86% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 32.55 23.72 20.77 24.61 24.33 42.87 29.10 1.88%
EPS 5.56 1.36 1.52 6.40 2.28 4.64 4.52 3.50%
DPS 8.00 4.00 12.00 8.00 0.00 0.00 0.00 -
NAPS 0.68 0.65 1.33 1.00 1.20 1.21 1.17 -8.63%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 32.55 23.72 20.77 24.61 20.82 17.07 11.57 18.79%
EPS 5.56 1.36 1.52 6.40 1.95 1.85 1.80 20.65%
DPS 8.00 4.00 12.00 8.00 0.00 0.00 0.00 -
NAPS 0.68 0.65 1.33 1.00 1.027 0.4816 0.4653 6.52%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.53 0.74 0.785 1.17 0.735 1.38 1.84 -
P/RPS 1.63 3.12 3.78 4.75 3.02 3.22 6.32 -20.20%
P/EPS 9.51 54.05 52.12 18.28 32.24 29.74 40.71 -21.50%
EY 10.52 1.85 1.92 5.47 3.10 3.36 2.46 27.37%
DY 15.09 5.41 15.29 6.84 0.00 0.00 0.00 -
P/NAPS 0.78 1.14 0.59 1.17 0.61 1.14 1.57 -10.99%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 10/09/19 21/05/18 23/05/17 24/05/16 28/05/15 26/05/14 -
Price 0.65 0.685 0.895 1.20 0.705 1.48 1.84 -
P/RPS 2.00 2.89 4.31 4.88 2.90 3.45 6.32 -17.43%
P/EPS 11.66 50.03 59.43 18.75 30.92 31.90 40.71 -18.79%
EY 8.58 2.00 1.68 5.33 3.23 3.14 2.46 23.12%
DY 12.31 5.84 13.41 6.67 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 0.67 1.20 0.59 1.22 1.57 -7.86%

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