[INNO] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 65.75%
YoY- 26.81%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 108,490 82,030 81,219 92,673 101,248 82,526 43,634 16.37%
PBT 34,839 4,780 10,461 39,339 31,017 21,209 10,260 22.57%
Tax -7,773 -650 -2,253 -8,798 -6,932 -4,777 -2,567 20.25%
NP 27,066 4,130 8,208 30,541 24,085 16,432 7,693 23.30%
-
NP to SH 27,066 4,130 8,208 30,541 24,085 16,432 7,693 23.30%
-
Tax Rate 22.31% 13.60% 21.54% 22.36% 22.35% 22.52% 25.02% -
Total Cost 81,424 77,900 73,011 62,132 77,163 66,094 35,941 14.58%
-
Net Worth 335,200 306,469 622,515 656,035 588,440 244,854 228,504 6.58%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 21,548 4,788 14,365 19,154 - - - -
Div Payout % 79.62% 115.95% 175.02% 62.72% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 335,200 306,469 622,515 656,035 588,440 244,854 228,504 6.58%
NOSH 478,857 478,857 478,857 478,857 456,155 191,292 190,420 16.59%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 24.95% 5.03% 10.11% 32.96% 23.79% 19.91% 17.63% -
ROE 8.07% 1.35% 1.32% 4.66% 4.09% 6.71% 3.37% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 22.66 17.13 16.96 19.35 22.20 43.14 22.91 -0.18%
EPS 5.65 0.86 1.71 6.36 5.28 8.59 4.04 5.74%
DPS 4.50 1.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 0.70 0.64 1.30 1.37 1.29 1.28 1.20 -8.58%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 22.66 17.13 16.96 19.35 21.14 17.23 9.11 16.38%
EPS 5.65 0.86 1.71 6.36 5.03 3.43 1.61 23.25%
DPS 4.50 1.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 0.70 0.64 1.30 1.37 1.2288 0.5113 0.4772 6.58%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.03 0.64 0.75 1.28 0.66 1.36 1.71 -
P/RPS 4.55 3.74 4.42 6.61 2.97 3.15 7.46 -7.90%
P/EPS 18.22 74.21 43.76 20.07 12.50 15.83 42.33 -13.09%
EY 5.49 1.35 2.29 4.98 8.00 6.32 2.36 15.09%
DY 4.37 1.56 4.00 3.13 0.00 0.00 0.00 -
P/NAPS 1.47 1.00 0.58 0.93 0.51 1.06 1.43 0.46%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 18/11/19 13/11/18 21/11/17 22/11/16 27/11/15 20/11/14 -
Price 1.19 0.72 0.685 1.22 1.07 1.30 1.60 -
P/RPS 5.25 4.20 4.04 6.30 4.82 3.01 6.98 -4.63%
P/EPS 21.05 83.48 39.96 19.13 20.27 15.13 39.60 -9.98%
EY 4.75 1.20 2.50 5.23 4.93 6.61 2.52 11.13%
DY 3.78 1.39 4.38 3.28 0.00 0.00 0.00 -
P/NAPS 1.70 1.13 0.53 0.89 0.83 1.02 1.33 4.17%

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