[INNO] YoY TTM 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- 44.19%
YoY- 67.25%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 126,756 126,711 133,775 96,701 55,443 26,280 23,348 32.55%
PBT 26,569 50,537 36,523 21,672 13,581 1,018 8,408 21.12%
Tax -5,808 -11,454 -8,794 -4,858 -3,528 -484 -2,059 18.85%
NP 20,761 39,083 27,729 16,814 10,053 534 6,349 21.81%
-
NP to SH 20,761 39,083 27,729 16,814 10,053 534 6,349 21.81%
-
Tax Rate 21.86% 22.66% 24.08% 22.42% 25.98% 47.54% 24.49% -
Total Cost 105,995 87,628 106,046 79,887 45,390 25,746 16,999 35.64%
-
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 14,365 19,154 - - - - - -
Div Payout % 69.20% 49.01% - - - - - -
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 16.38% 30.84% 20.73% 17.39% 18.13% 2.03% 27.19% -
ROE 3.34% 5.96% 4.49% 6.86% 4.38% 0.25% 2.96% -
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 26.47 26.46 27.94 50.51 29.01 13.89 12.42 13.43%
EPS 4.34 8.16 5.79 8.78 5.26 0.28 3.38 4.25%
DPS 3.00 4.00 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 26.47 26.46 27.94 20.19 11.58 5.49 4.88 32.53%
EPS 4.34 8.16 5.79 3.51 2.10 0.11 1.33 21.77%
DPS 3.00 4.00 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 2.83 4.84 2.36 2.69 5.89 9.50 12.88 -22.31%
P/EPS 17.30 15.68 11.40 15.49 32.51 467.56 47.38 -15.45%
EY 5.78 6.38 8.77 6.46 3.08 0.21 2.11 18.27%
DY 4.00 3.13 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 2.59 4.61 3.83 2.57 5.52 10.08 12.08 -22.62%
P/EPS 15.80 14.95 18.48 14.80 30.42 495.90 44.42 -15.81%
EY 6.33 6.69 5.41 6.76 3.29 0.20 2.25 18.80%
DY 4.38 3.28 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