[INNO] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -26.24%
YoY- 144.46%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 110,034 103,214 81,720 57,816 58,178 60,248 55,420 57.90%
PBT 28,278 25,088 11,132 10,217 13,680 16,366 11,584 81.19%
Tax -6,369 -5,628 -2,288 -2,651 -3,422 -4,076 -2,976 65.99%
NP 21,909 19,460 8,844 7,566 10,257 12,290 8,608 86.30%
-
NP to SH 21,909 19,460 8,844 7,566 10,257 12,290 8,608 86.30%
-
Tax Rate 22.52% 22.43% 20.55% 25.95% 25.01% 24.91% 25.69% -
Total Cost 88,125 83,754 72,876 50,250 47,921 47,958 46,812 52.40%
-
Net Worth 244,853 238,948 230,630 228,537 228,504 225,695 222,817 6.48%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 244,853 238,948 230,630 228,537 228,504 225,695 222,817 6.48%
NOSH 191,292 191,159 190,603 190,448 190,420 189,660 190,442 0.29%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.91% 18.85% 10.82% 13.09% 17.63% 20.40% 15.53% -
ROE 8.95% 8.14% 3.83% 3.31% 4.49% 5.45% 3.86% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.52 53.99 42.87 30.36 30.55 31.77 29.10 57.43%
EPS 11.45 10.18 4.64 3.97 5.39 6.48 4.52 85.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.21 1.20 1.20 1.19 1.17 6.16%
Adjusted Per Share Value based on latest NOSH - 190,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 22.98 21.55 17.07 12.07 12.15 12.58 11.57 57.94%
EPS 4.58 4.06 1.85 1.58 2.14 2.57 1.80 86.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5113 0.499 0.4816 0.4773 0.4772 0.4713 0.4653 6.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.36 1.50 1.38 1.49 1.71 1.83 1.84 -
P/RPS 2.36 2.78 3.22 4.91 5.60 5.76 6.32 -48.11%
P/EPS 11.87 14.73 29.74 37.51 31.75 28.24 40.71 -55.99%
EY 8.42 6.79 3.36 2.67 3.15 3.54 2.46 126.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.20 1.14 1.24 1.43 1.54 1.57 -23.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 28/05/15 25/02/15 20/11/14 28/08/14 26/05/14 -
Price 1.30 1.45 1.48 1.43 1.60 1.72 1.84 -
P/RPS 2.26 2.69 3.45 4.71 5.24 5.41 6.32 -49.58%
P/EPS 11.35 14.24 31.90 36.00 29.70 26.54 40.71 -57.28%
EY 8.81 7.02 3.14 2.78 3.37 3.77 2.46 133.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.16 1.22 1.19 1.33 1.45 1.57 -24.96%

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