[INNO] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 120.04%
YoY- 58.34%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 99,712 115,052 110,034 103,214 81,720 57,816 58,178 43.16%
PBT 11,840 26,718 28,278 25,088 11,132 10,217 13,680 -9.17%
Tax -2,496 -6,639 -6,369 -5,628 -2,288 -2,651 -3,422 -18.95%
NP 9,344 20,079 21,909 19,460 8,844 7,566 10,257 -6.02%
-
NP to SH 9,344 20,079 21,909 19,460 8,844 7,566 10,257 -6.02%
-
Tax Rate 21.08% 24.85% 22.52% 22.43% 20.55% 25.95% 25.01% -
Total Cost 90,368 94,973 88,125 83,754 72,876 50,250 47,921 52.57%
-
Net Worth 491,789 248,597 244,853 238,948 230,630 228,537 228,504 66.61%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 491,789 248,597 244,853 238,948 230,630 228,537 228,504 66.61%
NOSH 409,824 191,228 191,292 191,159 190,603 190,448 190,420 66.61%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.37% 17.45% 19.91% 18.85% 10.82% 13.09% 17.63% -
ROE 1.90% 8.08% 8.95% 8.14% 3.83% 3.31% 4.49% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.33 60.16 57.52 53.99 42.87 30.36 30.55 -14.06%
EPS 2.28 10.50 11.45 10.18 4.64 3.97 5.39 -43.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.30 1.28 1.25 1.21 1.20 1.20 0.00%
Adjusted Per Share Value based on latest NOSH - 191,348
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.82 24.03 22.98 21.55 17.07 12.07 12.15 43.15%
EPS 1.95 4.19 4.58 4.06 1.85 1.58 2.14 -6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.027 0.5191 0.5113 0.499 0.4816 0.4773 0.4772 66.61%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.735 1.28 1.36 1.50 1.38 1.49 1.71 -
P/RPS 3.02 2.13 2.36 2.78 3.22 4.91 5.60 -33.72%
P/EPS 32.24 12.19 11.87 14.73 29.74 37.51 31.75 1.02%
EY 3.10 8.20 8.42 6.79 3.36 2.67 3.15 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.98 1.06 1.20 1.14 1.24 1.43 -43.30%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 23/02/16 27/11/15 27/08/15 28/05/15 25/02/15 20/11/14 -
Price 0.705 0.635 1.30 1.45 1.48 1.43 1.60 -
P/RPS 2.90 1.06 2.26 2.69 3.45 4.71 5.24 -32.56%
P/EPS 30.92 6.05 11.35 14.24 31.90 36.00 29.70 2.71%
EY 3.23 16.54 8.81 7.02 3.14 2.78 3.37 -2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 1.02 1.16 1.22 1.19 1.33 -41.80%

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