[INNO] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 138.04%
YoY- -86.9%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 101,248 82,526 43,634 20,732 19,949 9,986 23,837 27.23%
PBT 31,017 21,209 10,260 1,181 7,418 3,397 6,633 29.28%
Tax -6,932 -4,777 -2,567 -446 -1,807 -519 -1,717 26.16%
NP 24,085 16,432 7,693 735 5,611 2,878 4,916 30.29%
-
NP to SH 24,085 16,432 7,693 735 5,611 2,878 4,916 30.29%
-
Tax Rate 22.35% 22.52% 25.02% 37.76% 24.36% 15.28% 25.89% -
Total Cost 77,163 66,094 35,941 19,997 14,338 7,108 18,921 26.37%
-
Net Worth 588,440 244,854 228,504 214,846 215,371 206,915 153,005 25.14%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 588,440 244,854 228,504 214,846 215,371 206,915 153,005 25.14%
NOSH 456,155 191,292 190,420 188,461 188,922 188,104 141,671 21.49%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 23.79% 19.91% 17.63% 3.55% 28.13% 28.82% 20.62% -
ROE 4.09% 6.71% 3.37% 0.34% 2.61% 1.39% 3.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.20 43.14 22.91 11.00 10.56 5.31 16.83 4.71%
EPS 5.28 8.59 4.04 0.39 2.97 1.53 3.47 7.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.20 1.14 1.14 1.10 1.08 3.00%
Adjusted Per Share Value based on latest NOSH - 189,148
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.14 17.23 9.11 4.33 4.17 2.09 4.98 27.21%
EPS 5.03 3.43 1.61 0.15 1.17 0.60 1.03 30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2288 0.5113 0.4772 0.4487 0.4498 0.4321 0.3195 25.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.66 1.36 1.71 1.32 1.60 1.10 0.99 -
P/RPS 2.97 3.15 7.46 12.00 15.15 20.72 5.88 -10.74%
P/EPS 12.50 15.83 42.33 338.46 53.87 71.90 28.53 -12.83%
EY 8.00 6.32 2.36 0.30 1.86 1.39 3.51 14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.06 1.43 1.16 1.40 1.00 0.92 -9.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 20/11/14 21/11/13 22/11/12 14/11/11 10/11/10 -
Price 1.07 1.30 1.60 1.40 1.50 1.24 1.05 -
P/RPS 4.82 3.01 6.98 12.73 14.21 23.36 6.24 -4.20%
P/EPS 20.27 15.13 39.60 358.97 50.51 81.05 30.26 -6.45%
EY 4.93 6.61 2.52 0.28 1.98 1.23 3.30 6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.02 1.33 1.23 1.32 1.13 0.97 -2.56%

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