[INNO] YoY 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- 1179.76%
YoY- 89.15%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 41,327 30,919 13,510 9,433 7,022 2,560 6,246 36.97%
PBT 17,842 8,665 2,077 3,113 1,928 942 1,689 48.07%
Tax -4,051 -1,964 -529 -446 -518 -122 -457 43.81%
NP 13,791 6,701 1,548 2,667 1,410 820 1,232 49.51%
-
NP to SH 13,791 6,701 1,548 2,667 1,410 820 1,232 49.51%
-
Tax Rate 22.70% 22.67% 25.47% 14.33% 26.87% 12.95% 27.06% -
Total Cost 27,536 24,218 11,962 6,766 5,612 1,740 5,014 32.79%
-
Net Worth 617,721 245,065 229,333 215,629 214,319 209,767 204,701 20.19%
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 617,721 245,065 229,333 215,629 214,319 209,767 204,701 20.19%
NOSH 478,854 191,457 191,111 189,148 188,000 190,697 189,538 16.68%
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 33.37% 21.67% 11.46% 28.27% 20.08% 32.03% 19.72% -
ROE 2.23% 2.73% 0.67% 1.24% 0.66% 0.39% 0.60% -
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 8.63 16.15 7.07 4.99 3.74 1.34 3.30 17.35%
EPS 2.88 3.50 0.81 1.41 0.75 0.43 0.65 28.12%
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 8.63 6.46 2.82 1.97 1.47 0.53 1.30 37.05%
EPS 2.88 1.40 0.32 0.56 0.29 0.17 0.26 49.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 0.5118 0.4789 0.4503 0.4476 0.4381 0.4275 20.19%
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 7.65 8.42 24.19 26.47 42.84 81.94 30.04 -20.36%
P/EPS 22.92 38.86 211.11 93.62 213.33 255.81 152.31 -27.04%
EY 4.36 2.57 0.47 1.07 0.47 0.39 0.66 36.94%
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 12.40 8.05 22.63 28.07 40.16 92.37 31.86 -14.54%
P/EPS 37.15 37.14 197.53 99.29 200.00 288.37 161.54 -21.70%
EY 2.69 2.69 0.51 1.01 0.50 0.35 0.62 27.68%
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