[INNO] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 140.49%
YoY- 79.0%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 73,926 52,286 51,858 60,055 59,921 51,607 30,124 16.12%
PBT 21,465 -309 5,344 23,752 13,175 12,544 8,183 17.41%
Tax -4,771 -271 -1,178 -5,326 -2,881 -2,814 -2,038 15.21%
NP 16,694 -580 4,166 18,426 10,294 9,730 6,145 18.10%
-
NP to SH 16,694 -580 4,166 18,426 10,294 9,730 6,145 18.10%
-
Tax Rate 22.23% - 22.04% 22.42% 21.87% 22.43% 24.91% -
Total Cost 57,232 52,866 47,692 41,629 49,627 41,877 23,979 15.58%
-
Net Worth 335,200 301,680 612,938 651,246 552,578 238,948 225,695 6.80%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 9,577 4,788 14,365 9,577 - - - -
Div Payout % 57.37% 0.00% 344.83% 51.98% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 335,200 301,680 612,938 651,246 552,578 238,948 225,695 6.80%
NOSH 478,857 478,857 478,857 478,857 445,627 191,159 189,660 16.67%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 22.58% -1.11% 8.03% 30.68% 17.18% 18.85% 20.40% -
ROE 4.98% -0.19% 0.68% 2.83% 1.86% 4.07% 2.72% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.44 10.92 10.83 12.54 13.45 27.00 15.88 -0.46%
EPS 3.49 -0.12 0.87 3.85 2.31 5.09 3.24 1.24%
DPS 2.00 1.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 1.28 1.36 1.24 1.25 1.19 -8.45%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.44 10.92 10.83 12.54 12.51 10.78 6.29 16.12%
EPS 3.49 -0.12 0.87 3.85 2.15 2.03 1.28 18.17%
DPS 2.00 1.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 1.28 1.36 1.154 0.499 0.4713 6.80%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.71 0.70 0.78 1.10 0.63 1.50 1.83 -
P/RPS 4.60 6.41 7.20 8.77 4.69 5.56 11.52 -14.17%
P/EPS 20.37 -577.93 89.66 28.59 27.27 29.47 56.48 -15.61%
EY 4.91 -0.17 1.12 3.50 3.67 3.39 1.77 18.51%
DY 2.82 1.43 3.85 1.82 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 0.61 0.81 0.51 1.20 1.54 -6.78%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 29/08/19 21/08/18 22/08/17 23/08/16 27/08/15 28/08/14 -
Price 0.91 0.64 0.805 1.20 0.63 1.45 1.72 -
P/RPS 5.89 5.86 7.43 9.57 4.69 5.37 10.83 -9.64%
P/EPS 26.10 -528.39 92.53 31.19 27.27 28.49 53.09 -11.15%
EY 3.83 -0.19 1.08 3.21 3.67 3.51 1.88 12.57%
DY 2.20 1.56 3.73 1.67 0.00 0.00 0.00 -
P/NAPS 1.30 1.02 0.63 0.88 0.51 1.16 1.45 -1.80%

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