[INNO] YoY 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- 30.52%
YoY- -13.18%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 34,564 29,744 29,361 32,618 41,327 30,919 13,510 16.93%
PBT 13,374 5,088 5,117 15,446 17,842 8,665 2,077 36.35%
Tax -3,002 -379 -1,076 -3,472 -4,051 -1,964 -529 33.51%
NP 10,372 4,709 4,041 11,974 13,791 6,701 1,548 37.26%
-
NP to SH 10,372 4,709 4,041 11,974 13,791 6,701 1,548 37.26%
-
Tax Rate 22.45% 7.45% 21.03% 22.48% 22.70% 22.67% 25.47% -
Total Cost 24,192 25,035 25,320 20,644 27,536 24,218 11,962 12.44%
-
Net Worth 335,200 306,469 622,515 656,035 617,721 245,065 229,333 6.52%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 11,971 - - 9,577 - - - -
Div Payout % 115.42% - - 79.98% - - - -
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 335,200 306,469 622,515 656,035 617,721 245,065 229,333 6.52%
NOSH 478,857 478,857 478,857 478,857 478,854 191,457 191,111 16.52%
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 30.01% 15.83% 13.76% 36.71% 33.37% 21.67% 11.46% -
ROE 3.09% 1.54% 0.65% 1.83% 2.23% 2.73% 0.67% -
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 7.22 6.21 6.13 6.81 8.63 16.15 7.07 0.35%
EPS 2.17 0.98 0.84 2.50 2.88 3.50 0.81 17.83%
DPS 2.50 0.00 0.00 2.00 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 7.21 6.21 6.13 6.81 8.62 6.45 2.82 16.91%
EPS 2.16 0.98 0.84 2.50 2.88 1.40 0.32 37.43%
DPS 2.50 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.6994 0.6394 1.2988 1.3688 1.2888 0.5113 0.4785 6.52%
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 14.27 10.30 12.23 18.79 7.65 8.42 24.19 -8.41%
P/EPS 47.55 65.08 88.87 51.19 22.92 38.86 211.11 -21.98%
EY 2.10 1.54 1.13 1.95 4.36 2.57 0.47 28.30%
DY 2.43 0.00 0.00 1.56 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 16.49 11.59 11.17 17.91 12.40 8.05 22.63 -5.13%
P/EPS 54.94 73.22 81.17 48.79 37.15 37.14 197.53 -19.19%
EY 1.82 1.37 1.23 2.05 2.69 2.69 0.51 23.59%
DY 2.10 0.00 0.00 1.64 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