[INNO] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 42.77%
YoY- 418.06%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 81,720 57,816 58,178 60,248 55,420 32,541 27,642 106.12%
PBT 11,132 10,217 13,680 16,366 11,584 4,502 1,574 268.88%
Tax -2,288 -2,651 -3,422 -4,076 -2,976 -1,407 -594 145.92%
NP 8,844 7,566 10,257 12,290 8,608 3,095 980 334.04%
-
NP to SH 8,844 7,566 10,257 12,290 8,608 3,095 980 334.04%
-
Tax Rate 20.55% 25.95% 25.01% 24.91% 25.69% 31.25% 37.74% -
Total Cost 72,876 50,250 47,921 47,958 46,812 29,446 26,662 95.61%
-
Net Worth 230,630 228,537 228,504 225,695 222,817 218,914 214,846 4.84%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 230,630 228,537 228,504 225,695 222,817 218,914 214,846 4.84%
NOSH 190,603 190,448 190,420 189,660 190,442 188,719 188,461 0.75%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.82% 13.09% 17.63% 20.40% 15.53% 9.51% 3.55% -
ROE 3.83% 3.31% 4.49% 5.45% 3.86% 1.41% 0.46% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 42.87 30.36 30.55 31.77 29.10 17.24 14.67 104.53%
EPS 4.64 3.97 5.39 6.48 4.52 1.64 0.52 330.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.20 1.19 1.17 1.16 1.14 4.05%
Adjusted Per Share Value based on latest NOSH - 190,142
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.07 12.07 12.15 12.58 11.57 6.80 5.77 106.21%
EPS 1.85 1.58 2.14 2.57 1.80 0.65 0.20 341.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4816 0.4773 0.4772 0.4713 0.4653 0.4572 0.4487 4.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.38 1.49 1.71 1.83 1.84 1.45 1.32 -
P/RPS 3.22 4.91 5.60 5.76 6.32 8.41 9.00 -49.63%
P/EPS 29.74 37.51 31.75 28.24 40.71 88.41 253.85 -76.08%
EY 3.36 2.67 3.15 3.54 2.46 1.13 0.39 320.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.24 1.43 1.54 1.57 1.25 1.16 -1.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 20/11/14 28/08/14 26/05/14 27/02/14 21/11/13 -
Price 1.48 1.43 1.60 1.72 1.84 1.70 1.40 -
P/RPS 3.45 4.71 5.24 5.41 6.32 9.86 9.54 -49.27%
P/EPS 31.90 36.00 29.70 26.54 40.71 103.66 269.23 -75.90%
EY 3.14 2.78 3.37 3.77 2.46 0.96 0.37 316.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.19 1.33 1.45 1.57 1.47 1.23 -0.54%

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