[INNO] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 55.98%
YoY- 46.57%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 120,110 117,844 136,349 134,997 119,842 99,712 115,052 2.91%
PBT 47,504 38,840 41,387 41,356 26,350 11,840 26,718 46.81%
Tax -10,652 -8,192 -10,028 -9,242 -5,762 -2,496 -6,639 37.09%
NP 36,852 30,648 31,359 32,113 20,588 9,344 20,079 49.95%
-
NP to SH 36,852 30,648 31,359 32,113 20,588 9,344 20,079 49.95%
-
Tax Rate 22.42% 21.09% 24.23% 22.35% 21.87% 21.08% 24.85% -
Total Cost 83,258 87,196 104,990 102,884 99,254 90,368 94,973 -8.40%
-
Net Worth 651,246 478,857 613,963 588,440 552,578 491,789 248,597 90.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 19,154 38,308 - - - - - -
Div Payout % 51.98% 125.00% - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 651,246 478,857 613,963 588,440 552,578 491,789 248,597 90.14%
NOSH 478,857 478,857 461,626 456,155 445,627 409,824 191,228 84.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 30.68% 26.01% 23.00% 23.79% 17.18% 9.37% 17.45% -
ROE 5.66% 6.40% 5.11% 5.46% 3.73% 1.90% 8.08% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.08 24.61 29.54 29.59 26.89 24.33 60.16 -44.22%
EPS 7.70 6.40 6.71 7.04 4.62 2.28 10.50 -18.69%
DPS 4.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.00 1.33 1.29 1.24 1.20 1.30 3.05%
Adjusted Per Share Value based on latest NOSH - 478,854
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.08 24.61 28.47 28.19 25.03 20.82 24.03 2.89%
EPS 7.70 6.40 6.55 6.71 4.30 1.95 4.19 50.08%
DPS 4.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.00 1.2821 1.2288 1.154 1.027 0.5191 90.15%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.10 1.17 1.12 0.66 0.63 0.735 1.28 -
P/RPS 4.39 4.75 3.79 2.23 2.34 3.02 2.13 62.02%
P/EPS 14.29 18.28 16.49 9.38 13.64 32.24 12.19 11.18%
EY 7.00 5.47 6.07 10.67 7.33 3.10 8.20 -10.01%
DY 3.64 6.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.17 0.84 0.51 0.51 0.61 0.98 -11.93%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 23/05/17 20/02/17 22/11/16 23/08/16 24/05/16 23/02/16 -
Price 1.20 1.20 1.35 1.07 0.63 0.705 0.635 -
P/RPS 4.78 4.88 4.57 3.62 2.34 2.90 1.06 173.19%
P/EPS 15.59 18.75 19.87 15.20 13.64 30.92 6.05 88.06%
EY 6.41 5.33 5.03 6.58 7.33 3.23 16.54 -46.87%
DY 3.33 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.20 1.02 0.83 0.51 0.59 0.49 47.80%

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