[INNO] YoY 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- -61.23%
YoY- -41.96%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 32,618 41,327 30,919 13,510 9,433 7,022 2,560 52.76%
PBT 15,446 17,842 8,665 2,077 3,113 1,928 942 59.32%
Tax -3,472 -4,051 -1,964 -529 -446 -518 -122 74.64%
NP 11,974 13,791 6,701 1,548 2,667 1,410 820 56.27%
-
NP to SH 11,974 13,791 6,701 1,548 2,667 1,410 820 56.27%
-
Tax Rate 22.48% 22.70% 22.67% 25.47% 14.33% 26.87% 12.95% -
Total Cost 20,644 27,536 24,218 11,962 6,766 5,612 1,740 50.96%
-
Net Worth 656,035 617,721 245,065 229,333 215,629 214,319 209,767 20.90%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 9,577 - - - - - - -
Div Payout % 79.98% - - - - - - -
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 656,035 617,721 245,065 229,333 215,629 214,319 209,767 20.90%
NOSH 478,857 478,854 191,457 191,111 189,148 188,000 190,697 16.56%
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 36.71% 33.37% 21.67% 11.46% 28.27% 20.08% 32.03% -
ROE 1.83% 2.23% 2.73% 0.67% 1.24% 0.66% 0.39% -
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 6.81 8.63 16.15 7.07 4.99 3.74 1.34 31.08%
EPS 2.50 2.88 3.50 0.81 1.41 0.75 0.43 34.05%
DPS 2.00 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 6.81 8.63 6.46 2.82 1.97 1.47 0.53 52.98%
EPS 2.50 2.88 1.40 0.32 0.56 0.29 0.17 56.46%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.29 0.5118 0.4789 0.4503 0.4476 0.4381 20.90%
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 18.79 7.65 8.42 24.19 26.47 42.84 81.94 -21.74%
P/EPS 51.19 22.92 38.86 211.11 93.62 213.33 255.81 -23.50%
EY 1.95 4.36 2.57 0.47 1.07 0.47 0.39 30.73%
DY 1.56 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 17.91 12.40 8.05 22.63 28.07 40.16 92.37 -23.90%
P/EPS 48.79 37.15 37.14 197.53 99.29 200.00 288.37 -25.61%
EY 2.05 2.69 2.69 0.51 1.01 0.50 0.35 34.22%
DY 1.64 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