[INNO] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 25.19%
YoY- 946.67%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 92,673 101,248 82,526 43,634 20,732 19,949 9,986 44.91%
PBT 39,339 31,017 21,209 10,260 1,181 7,418 3,397 50.35%
Tax -8,798 -6,932 -4,777 -2,567 -446 -1,807 -519 60.20%
NP 30,541 24,085 16,432 7,693 735 5,611 2,878 48.18%
-
NP to SH 30,541 24,085 16,432 7,693 735 5,611 2,878 48.18%
-
Tax Rate 22.36% 22.35% 22.52% 25.02% 37.76% 24.36% 15.28% -
Total Cost 62,132 77,163 66,094 35,941 19,997 14,338 7,108 43.47%
-
Net Worth 656,035 588,440 244,854 228,504 214,846 215,371 206,915 21.18%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 19,154 - - - - - - -
Div Payout % 62.72% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 656,035 588,440 244,854 228,504 214,846 215,371 206,915 21.18%
NOSH 478,857 456,155 191,292 190,420 188,461 188,922 188,104 16.83%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 32.96% 23.79% 19.91% 17.63% 3.55% 28.13% 28.82% -
ROE 4.66% 4.09% 6.71% 3.37% 0.34% 2.61% 1.39% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.35 22.20 43.14 22.91 11.00 10.56 5.31 24.02%
EPS 6.36 5.28 8.59 4.04 0.39 2.97 1.53 26.77%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.29 1.28 1.20 1.14 1.14 1.10 3.72%
Adjusted Per Share Value based on latest NOSH - 191,111
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.35 21.14 17.23 9.11 4.33 4.17 2.09 44.85%
EPS 6.36 5.03 3.43 1.61 0.15 1.17 0.60 48.15%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.2288 0.5113 0.4772 0.4487 0.4498 0.4321 21.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.28 0.66 1.36 1.71 1.32 1.60 1.10 -
P/RPS 6.61 2.97 3.15 7.46 12.00 15.15 20.72 -17.32%
P/EPS 20.07 12.50 15.83 42.33 338.46 53.87 71.90 -19.14%
EY 4.98 8.00 6.32 2.36 0.30 1.86 1.39 23.67%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.51 1.06 1.43 1.16 1.40 1.00 -1.20%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 22/11/16 27/11/15 20/11/14 21/11/13 22/11/12 14/11/11 -
Price 1.22 1.07 1.30 1.60 1.40 1.50 1.24 -
P/RPS 6.30 4.82 3.01 6.98 12.73 14.21 23.36 -19.60%
P/EPS 19.13 20.27 15.13 39.60 358.97 50.51 81.05 -21.36%
EY 5.23 4.93 6.61 2.52 0.28 1.98 1.23 27.25%
DY 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 1.02 1.33 1.23 1.32 1.13 -3.89%

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