[INNO] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -10.89%
YoY- 332.88%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 29,361 32,618 41,327 30,919 13,510 9,433 7,022 26.91%
PBT 5,117 15,446 17,842 8,665 2,077 3,113 1,928 17.65%
Tax -1,076 -3,472 -4,051 -1,964 -529 -446 -518 12.95%
NP 4,041 11,974 13,791 6,701 1,548 2,667 1,410 19.17%
-
NP to SH 4,041 11,974 13,791 6,701 1,548 2,667 1,410 19.17%
-
Tax Rate 21.03% 22.48% 22.70% 22.67% 25.47% 14.33% 26.87% -
Total Cost 25,320 20,644 27,536 24,218 11,962 6,766 5,612 28.53%
-
Net Worth 622,515 656,035 617,721 245,065 229,333 215,629 214,319 19.43%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 9,577 - - - - - -
Div Payout % - 79.98% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 622,515 656,035 617,721 245,065 229,333 215,629 214,319 19.43%
NOSH 478,857 478,857 478,854 191,457 191,111 189,148 188,000 16.85%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.76% 36.71% 33.37% 21.67% 11.46% 28.27% 20.08% -
ROE 0.65% 1.83% 2.23% 2.73% 0.67% 1.24% 0.66% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.13 6.81 8.63 16.15 7.07 4.99 3.74 8.57%
EPS 0.84 2.50 2.88 3.50 0.81 1.41 0.75 1.90%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.37 1.29 1.28 1.20 1.14 1.14 2.21%
Adjusted Per Share Value based on latest NOSH - 191,457
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.13 6.81 8.63 6.46 2.82 1.97 1.47 26.85%
EPS 0.84 2.50 2.88 1.40 0.32 0.56 0.29 19.38%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.37 1.29 0.5118 0.4789 0.4503 0.4476 19.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.75 1.28 0.66 1.36 1.71 1.32 1.60 -
P/RPS 12.23 18.79 7.65 8.42 24.19 26.47 42.84 -18.84%
P/EPS 88.87 51.19 22.92 38.86 211.11 93.62 213.33 -13.57%
EY 1.13 1.95 4.36 2.57 0.47 1.07 0.47 15.73%
DY 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.93 0.51 1.06 1.43 1.16 1.40 -13.65%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 21/11/17 22/11/16 27/11/15 20/11/14 21/11/13 22/11/12 -
Price 0.685 1.22 1.07 1.30 1.60 1.40 1.50 -
P/RPS 11.17 17.91 12.40 8.05 22.63 28.07 40.16 -19.19%
P/EPS 81.17 48.79 37.15 37.14 197.53 99.29 200.00 -13.94%
EY 1.23 2.05 2.69 2.69 0.51 1.01 0.50 16.17%
DY 0.00 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.89 0.83 1.02 1.33 1.23 1.32 -14.10%

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