[INNO] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.51%
YoY- 1274.13%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 34,038 32,526 14,175 11,809 5,548 3,399 3,854 43.72%
PBT 11,250 5,509 463 3,321 -163 990 2,982 24.74%
Tax -2,656 -1,862 -81 -961 -38 -252 -488 32.59%
NP 8,594 3,647 382 2,360 -201 738 2,494 22.87%
-
NP to SH 8,594 3,647 382 2,360 -201 738 2,494 22.87%
-
Tax Rate 23.61% 33.80% 17.49% 28.94% - 25.45% 16.36% -
Total Cost 25,444 28,879 13,793 9,449 5,749 2,661 1,360 62.85%
-
Net Worth 635,001 248,225 229,200 219,007 208,309 210,046 188,740 22.38%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 635,001 248,225 229,200 219,007 208,309 210,046 188,740 22.38%
NOSH 477,444 190,942 190,999 188,800 182,727 189,230 188,740 16.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.25% 11.21% 2.69% 19.98% -3.62% 21.71% 64.71% -
ROE 1.35% 1.47% 0.17% 1.08% -0.10% 0.35% 1.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.13 17.03 7.42 6.25 3.04 1.80 2.04 23.16%
EPS 1.80 1.91 0.20 1.25 -0.11 0.39 1.32 5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 1.20 1.16 1.14 1.11 1.00 4.86%
Adjusted Per Share Value based on latest NOSH - 188,800
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.11 6.79 2.96 2.47 1.16 0.71 0.80 43.87%
EPS 1.79 0.76 0.08 0.49 -0.04 0.15 0.52 22.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3261 0.5184 0.4786 0.4574 0.435 0.4386 0.3941 22.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.12 1.28 1.49 1.45 1.55 1.34 1.16 -
P/RPS 15.71 7.51 20.08 23.18 51.05 74.60 56.81 -19.26%
P/EPS 62.22 67.02 745.00 116.00 -1,409.09 343.59 87.79 -5.57%
EY 1.61 1.49 0.13 0.86 -0.07 0.29 1.14 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.98 1.24 1.25 1.36 1.21 1.16 -5.23%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 23/02/16 25/02/15 27/02/14 28/02/13 27/02/12 21/02/11 -
Price 1.35 0.635 1.43 1.70 1.43 1.60 1.09 -
P/RPS 18.94 3.73 19.27 27.18 47.10 89.08 53.38 -15.84%
P/EPS 75.00 33.25 715.00 136.00 -1,300.00 410.26 82.49 -1.57%
EY 1.33 3.01 0.14 0.74 -0.08 0.24 1.21 1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.49 1.19 1.47 1.25 1.44 1.09 -1.09%

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