[INNO] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 34.35%
YoY- 64.92%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 115,034 126,756 126,711 133,775 96,701 55,443 26,280 27.88%
PBT 7,006 26,569 50,537 36,523 21,672 13,581 1,018 37.89%
Tax -900 -5,808 -11,454 -8,794 -4,858 -3,528 -484 10.88%
NP 6,106 20,761 39,083 27,729 16,814 10,053 534 50.06%
-
NP to SH 6,106 20,761 39,083 27,729 16,814 10,053 534 50.06%
-
Tax Rate 12.85% 21.86% 22.66% 24.08% 22.42% 25.98% 47.54% -
Total Cost 108,928 105,995 87,628 106,046 79,887 45,390 25,746 27.16%
-
Net Worth 306,469 622,515 656,035 617,721 245,065 229,333 215,629 6.03%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,788 14,365 19,154 - - - - -
Div Payout % 78.42% 69.20% 49.01% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 306,469 622,515 656,035 617,721 245,065 229,333 215,629 6.03%
NOSH 478,857 478,857 478,857 478,854 191,457 191,111 189,148 16.73%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.31% 16.38% 30.84% 20.73% 17.39% 18.13% 2.03% -
ROE 1.99% 3.34% 5.96% 4.49% 6.86% 4.38% 0.25% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.02 26.47 26.46 27.94 50.51 29.01 13.89 9.55%
EPS 1.28 4.34 8.16 5.79 8.78 5.26 0.28 28.81%
DPS 1.00 3.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 1.30 1.37 1.29 1.28 1.20 1.14 -9.16%
Adjusted Per Share Value based on latest NOSH - 478,854
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.02 26.47 26.46 27.94 20.19 11.58 5.49 27.87%
EPS 1.28 4.34 8.16 5.79 3.51 2.10 0.11 50.50%
DPS 1.00 3.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 1.30 1.37 1.29 0.5118 0.4789 0.4503 6.03%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.64 0.75 1.28 0.66 1.36 1.71 1.32 -
P/RPS 2.66 2.83 4.84 2.36 2.69 5.89 9.50 -19.10%
P/EPS 50.19 17.30 15.68 11.40 15.49 32.51 467.56 -31.04%
EY 1.99 5.78 6.38 8.77 6.46 3.08 0.21 45.44%
DY 1.56 4.00 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.58 0.93 0.51 1.06 1.43 1.16 -2.44%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 13/11/18 21/11/17 22/11/16 27/11/15 20/11/14 21/11/13 -
Price 0.72 0.685 1.22 1.07 1.30 1.60 1.40 -
P/RPS 3.00 2.59 4.61 3.83 2.57 5.52 10.08 -18.28%
P/EPS 56.47 15.80 14.95 18.48 14.80 30.42 495.90 -30.36%
EY 1.77 6.33 6.69 5.41 6.76 3.29 0.20 43.79%
DY 1.39 4.38 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.53 0.89 0.83 1.02 1.33 1.23 -1.40%

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