[INNO] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 4.85%
YoY- 46.09%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 45,304 36,571 33,004 45,537 34,038 32,526 14,175 21.34%
PBT 12,729 12,766 2,227 16,109 11,250 5,509 463 73.64%
Tax -2,897 -3,256 -250 -3,554 -2,656 -1,862 -81 81.41%
NP 9,832 9,510 1,977 12,555 8,594 3,647 382 71.74%
-
NP to SH 9,832 9,510 1,977 12,555 8,594 3,647 382 71.74%
-
Tax Rate 22.76% 25.51% 11.23% 22.06% 23.61% 33.80% 17.49% -
Total Cost 35,472 27,061 31,027 32,982 25,444 28,879 13,793 17.03%
-
Net Worth 335,200 316,515 311,257 679,978 635,001 248,225 229,200 6.53%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 19,154 - - - - - - -
Div Payout % 194.82% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 335,200 316,515 311,257 679,978 635,001 248,225 229,200 6.53%
NOSH 478,857 478,857 478,857 478,857 477,444 190,942 190,999 16.53%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 21.70% 26.00% 5.99% 27.57% 25.25% 11.21% 2.69% -
ROE 2.93% 3.00% 0.64% 1.85% 1.35% 1.47% 0.17% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.46 7.63 6.89 9.51 7.13 17.03 7.42 4.12%
EPS 2.05 1.99 0.41 2.62 1.80 1.91 0.20 47.33%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.66 0.65 1.42 1.33 1.30 1.20 -8.58%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.45 7.63 6.89 9.50 7.10 6.79 2.96 21.32%
EPS 2.05 1.98 0.41 2.62 1.79 0.76 0.08 71.61%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6994 0.6604 0.6494 1.4187 1.3249 0.5179 0.4782 6.53%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.17 0.96 0.61 1.17 1.12 1.28 1.49 -
P/RPS 12.37 12.59 8.85 12.30 15.71 7.51 20.08 -7.75%
P/EPS 56.98 48.41 147.75 44.62 62.22 67.02 745.00 -34.82%
EY 1.75 2.07 0.68 2.24 1.61 1.49 0.13 54.17%
DY 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.45 0.94 0.82 0.84 0.98 1.24 5.08%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 10/09/19 22/02/18 20/02/17 23/02/16 25/02/15 -
Price 1.07 0.75 0.685 0.885 1.35 0.635 1.43 -
P/RPS 11.31 9.84 9.94 9.31 18.94 3.73 19.27 -8.49%
P/EPS 52.11 37.82 165.92 33.75 75.00 33.25 715.00 -35.34%
EY 1.92 2.64 0.60 2.96 1.33 3.01 0.14 54.65%
DY 3.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.14 1.05 0.62 1.02 0.49 1.19 4.27%

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