[INNO] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -16.54%
YoY- 946.67%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 103,214 81,720 57,816 58,178 60,248 55,420 32,541 116.33%
PBT 25,088 11,132 10,217 13,680 16,366 11,584 4,502 215.31%
Tax -5,628 -2,288 -2,651 -3,422 -4,076 -2,976 -1,407 152.62%
NP 19,460 8,844 7,566 10,257 12,290 8,608 3,095 241.80%
-
NP to SH 19,460 8,844 7,566 10,257 12,290 8,608 3,095 241.80%
-
Tax Rate 22.43% 20.55% 25.95% 25.01% 24.91% 25.69% 31.25% -
Total Cost 83,754 72,876 50,250 47,921 47,958 46,812 29,446 101.13%
-
Net Worth 238,948 230,630 228,537 228,504 225,695 222,817 218,914 6.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 238,948 230,630 228,537 228,504 225,695 222,817 218,914 6.02%
NOSH 191,159 190,603 190,448 190,420 189,660 190,442 188,719 0.86%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.85% 10.82% 13.09% 17.63% 20.40% 15.53% 9.51% -
ROE 8.14% 3.83% 3.31% 4.49% 5.45% 3.86% 1.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 53.99 42.87 30.36 30.55 31.77 29.10 17.24 114.49%
EPS 10.18 4.64 3.97 5.39 6.48 4.52 1.64 238.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.21 1.20 1.20 1.19 1.17 1.16 5.12%
Adjusted Per Share Value based on latest NOSH - 191,111
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.55 17.07 12.07 12.15 12.58 11.57 6.80 116.21%
EPS 4.06 1.85 1.58 2.14 2.57 1.80 0.65 240.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.499 0.4816 0.4773 0.4772 0.4713 0.4653 0.4572 6.02%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.50 1.38 1.49 1.71 1.83 1.84 1.45 -
P/RPS 2.78 3.22 4.91 5.60 5.76 6.32 8.41 -52.28%
P/EPS 14.73 29.74 37.51 31.75 28.24 40.71 88.41 -69.82%
EY 6.79 3.36 2.67 3.15 3.54 2.46 1.13 231.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.14 1.24 1.43 1.54 1.57 1.25 -2.69%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 20/11/14 28/08/14 26/05/14 27/02/14 -
Price 1.45 1.48 1.43 1.60 1.72 1.84 1.70 -
P/RPS 2.69 3.45 4.71 5.24 5.41 6.32 9.86 -58.03%
P/EPS 14.24 31.90 36.00 29.70 26.54 40.71 103.66 -73.47%
EY 7.02 3.14 2.78 3.37 3.77 2.46 0.96 278.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 1.19 1.33 1.45 1.57 1.47 -14.64%

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