[INNO] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 17.84%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 118,601 114,223 138,210 135,287 115,052 57,809 32,541 24.04%
PBT 17,545 12,687 55,396 42,264 26,718 10,723 4,502 25.43%
Tax -3,906 -2,504 -12,352 -9,588 -6,639 -2,648 -1,407 18.54%
NP 13,639 10,183 43,044 32,676 20,079 8,075 3,095 28.02%
-
NP to SH 13,639 10,183 43,044 32,676 20,079 8,075 3,095 28.02%
-
Tax Rate 22.26% 19.74% 22.30% 22.69% 24.85% 24.69% 31.25% -
Total Cost 104,962 104,040 95,166 102,611 94,973 49,734 29,446 23.58%
-
Net Worth 316,515 311,257 679,978 635,001 248,225 229,200 219,007 6.32%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,788 14,365 19,154 - - - - -
Div Payout % 35.11% 141.08% 44.50% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 316,515 311,257 679,978 635,001 248,225 229,200 219,007 6.32%
NOSH 478,857 478,857 478,857 477,444 190,942 190,999 188,800 16.77%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.50% 8.92% 31.14% 24.15% 17.45% 13.97% 9.51% -
ROE 4.31% 3.27% 6.33% 5.15% 8.09% 3.52% 1.41% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 24.73 23.85 28.86 28.34 60.25 30.27 17.24 6.19%
EPS 2.84 2.13 8.99 6.84 10.52 4.23 1.64 9.57%
DPS 1.00 3.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 1.42 1.33 1.30 1.20 1.16 -8.96%
Adjusted Per Share Value based on latest NOSH - 477,444
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 24.77 23.85 28.86 28.25 24.03 12.07 6.80 24.03%
EPS 2.85 2.13 8.99 6.82 4.19 1.69 0.65 27.92%
DPS 1.00 3.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.661 0.65 1.42 1.3261 0.5184 0.4786 0.4574 6.32%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.96 0.61 1.17 1.12 1.28 1.49 1.45 -
P/RPS 3.88 2.56 4.05 3.95 2.12 4.92 8.41 -12.09%
P/EPS 33.76 28.69 13.02 16.36 12.17 35.24 88.45 -14.82%
EY 2.96 3.49 7.68 6.11 8.22 2.84 1.13 17.40%
DY 1.04 4.92 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.94 0.82 0.84 0.98 1.24 1.25 2.50%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 10/09/19 22/02/18 20/02/17 23/02/16 25/02/15 27/02/14 -
Price 0.75 0.685 0.885 1.35 0.635 1.43 1.70 -
P/RPS 3.03 2.87 3.07 4.76 1.05 4.72 9.86 -17.84%
P/EPS 26.37 32.21 9.85 19.73 6.04 33.82 103.70 -20.39%
EY 3.79 3.10 10.16 5.07 16.56 2.96 0.96 25.70%
DY 1.33 4.38 4.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.05 0.62 1.02 0.49 1.19 1.47 -4.14%

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