[INNO] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.83%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 108,292 103,716 99,444 138,211 123,564 120,110 117,844 -5.47%
PBT 13,948 10,688 9,452 55,449 52,452 47,504 38,840 -49.44%
Tax -3,004 -2,356 -2,240 -12,352 -11,730 -10,652 -8,192 -48.73%
NP 10,944 8,332 7,212 43,097 40,721 36,852 30,648 -49.63%
-
NP to SH 10,944 8,332 7,212 43,097 40,721 36,852 30,648 -49.63%
-
Tax Rate 21.54% 22.04% 23.70% 22.28% 22.36% 22.42% 21.09% -
Total Cost 97,348 95,384 92,232 95,114 82,842 83,258 87,196 7.61%
-
Net Worth 622,515 612,938 636,881 679,978 656,035 651,246 478,857 19.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 19,154 28,731 57,462 19,154 25,539 19,154 38,308 -36.97%
Div Payout % 175.02% 344.83% 796.77% 44.44% 62.72% 51.98% 125.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 622,515 612,938 636,881 679,978 656,035 651,246 478,857 19.09%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.11% 8.03% 7.25% 31.18% 32.96% 30.68% 26.01% -
ROE 1.76% 1.36% 1.13% 6.34% 6.21% 5.66% 6.40% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.61 21.66 20.77 28.86 25.80 25.08 24.61 -5.48%
EPS 2.28 1.74 1.52 8.97 8.48 7.70 6.40 -49.71%
DPS 4.00 6.00 12.00 4.00 5.33 4.00 8.00 -36.97%
NAPS 1.30 1.28 1.33 1.42 1.37 1.36 1.00 19.09%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.61 21.66 20.77 28.86 25.80 25.08 24.61 -5.48%
EPS 2.28 1.74 1.52 9.00 8.48 7.70 6.40 -49.71%
DPS 4.00 6.00 12.00 4.00 5.33 4.00 8.00 -36.97%
NAPS 1.30 1.28 1.33 1.42 1.37 1.36 1.00 19.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.75 0.78 0.785 1.17 1.28 1.10 1.17 -
P/RPS 3.32 3.60 3.78 4.05 4.96 4.39 4.75 -21.22%
P/EPS 32.82 44.83 52.12 13.00 15.05 14.29 18.28 47.66%
EY 3.05 2.23 1.92 7.69 6.64 7.00 5.47 -32.23%
DY 5.33 7.69 15.29 3.42 4.17 3.64 6.84 -15.30%
P/NAPS 0.58 0.61 0.59 0.82 0.93 0.81 1.17 -37.33%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 21/08/18 21/05/18 22/02/18 21/11/17 22/08/17 23/05/17 -
Price 0.685 0.805 0.895 0.885 1.22 1.20 1.20 -
P/RPS 3.03 3.72 4.31 3.07 4.73 4.78 4.88 -27.19%
P/EPS 29.97 46.27 59.43 9.83 14.35 15.59 18.75 36.66%
EY 3.34 2.16 1.68 10.17 6.97 6.41 5.33 -26.75%
DY 5.84 7.45 13.41 4.52 4.37 3.33 6.67 -8.47%
P/NAPS 0.53 0.63 0.67 0.62 0.89 0.88 1.20 -41.97%

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