[INNO] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 41.11%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 153,794 118,600 114,222 138,211 136,349 115,052 57,816 17.69%
PBT 47,568 17,546 12,688 55,449 41,387 26,718 10,217 29.19%
Tax -10,670 -3,906 -2,503 -12,352 -10,028 -6,639 -2,651 26.09%
NP 36,898 13,640 10,185 43,097 31,359 20,079 7,566 30.19%
-
NP to SH 36,898 13,640 10,185 43,097 31,359 20,079 7,566 30.19%
-
Tax Rate 22.43% 22.26% 19.73% 22.28% 24.23% 24.85% 25.95% -
Total Cost 116,896 104,960 104,037 95,114 104,990 94,973 50,250 15.09%
-
Net Worth 335,200 316,515 311,257 679,978 613,963 248,597 228,537 6.58%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 31,125 4,795 14,365 19,154 - - - -
Div Payout % 84.36% 35.16% 141.05% 44.44% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 335,200 316,515 311,257 679,978 613,963 248,597 228,537 6.58%
NOSH 478,857 478,857 478,857 478,857 461,626 191,228 190,448 16.59%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 23.99% 11.50% 8.92% 31.18% 23.00% 17.45% 13.09% -
ROE 11.01% 4.31% 3.27% 6.34% 5.11% 8.08% 3.31% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 32.12 24.73 23.85 28.86 29.54 60.16 30.36 0.94%
EPS 7.71 2.85 2.13 8.97 6.71 10.50 3.97 11.68%
DPS 6.50 1.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 0.70 0.66 0.65 1.42 1.33 1.30 1.20 -8.58%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 32.09 24.74 23.83 28.84 28.45 24.00 12.06 17.69%
EPS 7.70 2.85 2.13 8.99 6.54 4.19 1.58 30.17%
DPS 6.49 1.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 0.6994 0.6604 0.6494 1.4187 1.281 0.5187 0.4768 6.58%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.17 0.96 0.61 1.17 1.12 1.28 1.49 -
P/RPS 3.64 3.88 2.56 4.05 3.79 2.13 4.91 -4.86%
P/EPS 15.18 33.75 28.68 13.00 16.49 12.19 37.51 -13.98%
EY 6.59 2.96 3.49 7.69 6.07 8.20 2.67 16.23%
DY 5.56 1.04 4.92 3.42 0.00 0.00 0.00 -
P/NAPS 1.67 1.45 0.94 0.82 0.84 0.98 1.24 5.08%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 10/09/19 22/02/18 20/02/17 23/02/16 25/02/15 -
Price 1.07 0.75 0.685 0.885 1.35 0.635 1.43 -
P/RPS 3.33 3.03 2.87 3.07 4.57 1.06 4.71 -5.60%
P/EPS 13.89 26.37 32.21 9.83 19.87 6.05 36.00 -14.66%
EY 7.20 3.79 3.11 10.17 5.03 16.54 2.78 17.17%
DY 6.07 1.33 4.38 4.52 0.00 0.00 0.00 -
P/NAPS 1.53 1.14 1.05 0.62 1.02 0.49 1.19 4.27%

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