[INNO] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 12.59%
YoY- 113.6%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 119,842 99,712 115,052 110,034 103,214 81,720 57,816 62.64%
PBT 26,350 11,840 26,718 28,278 25,088 11,132 10,217 88.17%
Tax -5,762 -2,496 -6,639 -6,369 -5,628 -2,288 -2,651 67.87%
NP 20,588 9,344 20,079 21,909 19,460 8,844 7,566 95.02%
-
NP to SH 20,588 9,344 20,079 21,909 19,460 8,844 7,566 95.02%
-
Tax Rate 21.87% 21.08% 24.85% 22.52% 22.43% 20.55% 25.95% -
Total Cost 99,254 90,368 94,973 88,125 83,754 72,876 50,250 57.49%
-
Net Worth 552,578 491,789 248,597 244,853 238,948 230,630 228,537 80.24%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 552,578 491,789 248,597 244,853 238,948 230,630 228,537 80.24%
NOSH 445,627 409,824 191,228 191,292 191,159 190,603 190,448 76.34%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 17.18% 9.37% 17.45% 19.91% 18.85% 10.82% 13.09% -
ROE 3.73% 1.90% 8.08% 8.95% 8.14% 3.83% 3.31% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.89 24.33 60.16 57.52 53.99 42.87 30.36 -7.77%
EPS 4.62 2.28 10.50 11.45 10.18 4.64 3.97 10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.30 1.28 1.25 1.21 1.20 2.21%
Adjusted Per Share Value based on latest NOSH - 191,457
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.03 20.82 24.03 22.98 21.55 17.07 12.07 62.69%
EPS 4.30 1.95 4.19 4.58 4.06 1.85 1.58 95.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.154 1.027 0.5191 0.5113 0.499 0.4816 0.4773 80.23%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.63 0.735 1.28 1.36 1.50 1.38 1.49 -
P/RPS 2.34 3.02 2.13 2.36 2.78 3.22 4.91 -39.01%
P/EPS 13.64 32.24 12.19 11.87 14.73 29.74 37.51 -49.08%
EY 7.33 3.10 8.20 8.42 6.79 3.36 2.67 96.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.98 1.06 1.20 1.14 1.24 -44.72%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 24/05/16 23/02/16 27/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.63 0.705 0.635 1.30 1.45 1.48 1.43 -
P/RPS 2.34 2.90 1.06 2.26 2.69 3.45 4.71 -37.29%
P/EPS 13.64 30.92 6.05 11.35 14.24 31.90 36.00 -47.66%
EY 7.33 3.23 16.54 8.81 7.02 3.14 2.78 90.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.49 1.02 1.16 1.22 1.19 -43.18%

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