[INNO] YoY TTM 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- 479.59%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 135,287 115,052 57,809 32,541 25,497 13,385 27,690 30.23%
PBT 42,264 26,718 10,723 4,502 7,255 4,386 9,614 27.96%
Tax -9,588 -6,639 -2,648 -1,407 -1,845 -771 -2,205 27.72%
NP 32,676 20,079 8,075 3,095 5,410 3,615 7,409 28.03%
-
NP to SH 32,676 20,079 8,075 3,095 5,410 3,615 7,409 28.03%
-
Tax Rate 22.69% 24.85% 24.69% 31.25% 25.43% 17.58% 22.94% -
Total Cost 102,611 94,973 49,734 29,446 20,087 9,770 20,281 30.99%
-
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 24.15% 17.45% 13.97% 9.51% 21.22% 27.01% 26.76% -
ROE 5.15% 8.09% 3.52% 1.41% 2.60% 1.72% 3.93% -
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 28.34 60.25 30.27 17.24 13.95 7.07 14.67 11.58%
EPS 6.84 10.52 4.23 1.64 2.96 1.91 3.93 9.66%
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 28.25 24.03 12.07 6.80 5.32 2.80 5.78 30.23%
EPS 6.82 4.19 1.69 0.65 1.13 0.75 1.55 27.98%
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 3.95 2.12 4.92 8.41 11.11 18.94 7.91 -10.91%
P/EPS 16.36 12.17 35.24 88.45 52.35 70.14 29.55 -9.37%
EY 6.11 8.22 2.84 1.13 1.91 1.43 3.38 10.36%
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 4.76 1.05 4.72 9.86 10.25 22.62 7.43 -7.14%
P/EPS 19.73 6.04 33.82 103.70 48.30 83.75 27.77 -5.53%
EY 5.07 16.56 2.96 0.96 2.07 1.19 3.60 5.86%
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