[INNO] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 16.89%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 115,052 110,034 103,214 81,720 57,816 58,178 60,248 53.74%
PBT 26,718 28,278 25,088 11,132 10,217 13,680 16,366 38.52%
Tax -6,639 -6,369 -5,628 -2,288 -2,651 -3,422 -4,076 38.31%
NP 20,079 21,909 19,460 8,844 7,566 10,257 12,290 38.59%
-
NP to SH 20,079 21,909 19,460 8,844 7,566 10,257 12,290 38.59%
-
Tax Rate 24.85% 22.52% 22.43% 20.55% 25.95% 25.01% 24.91% -
Total Cost 94,973 88,125 83,754 72,876 50,250 47,921 47,958 57.50%
-
Net Worth 248,597 244,853 238,948 230,630 228,537 228,504 225,695 6.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 248,597 244,853 238,948 230,630 228,537 228,504 225,695 6.63%
NOSH 191,228 191,292 191,159 190,603 190,448 190,420 189,660 0.54%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.45% 19.91% 18.85% 10.82% 13.09% 17.63% 20.40% -
ROE 8.08% 8.95% 8.14% 3.83% 3.31% 4.49% 5.45% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 60.16 57.52 53.99 42.87 30.36 30.55 31.77 52.88%
EPS 10.50 11.45 10.18 4.64 3.97 5.39 6.48 37.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.25 1.21 1.20 1.20 1.19 6.05%
Adjusted Per Share Value based on latest NOSH - 190,603
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.03 22.98 21.55 17.07 12.07 12.15 12.58 53.76%
EPS 4.19 4.58 4.06 1.85 1.58 2.14 2.57 38.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5191 0.5113 0.499 0.4816 0.4773 0.4772 0.4713 6.63%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.28 1.36 1.50 1.38 1.49 1.71 1.83 -
P/RPS 2.13 2.36 2.78 3.22 4.91 5.60 5.76 -48.38%
P/EPS 12.19 11.87 14.73 29.74 37.51 31.75 28.24 -42.79%
EY 8.20 8.42 6.79 3.36 2.67 3.15 3.54 74.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.06 1.20 1.14 1.24 1.43 1.54 -25.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 27/11/15 27/08/15 28/05/15 25/02/15 20/11/14 28/08/14 -
Price 0.635 1.30 1.45 1.48 1.43 1.60 1.72 -
P/RPS 1.06 2.26 2.69 3.45 4.71 5.24 5.41 -66.16%
P/EPS 6.05 11.35 14.24 31.90 36.00 29.70 26.54 -62.58%
EY 16.54 8.81 7.02 3.14 2.78 3.37 3.77 167.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.02 1.16 1.22 1.19 1.33 1.45 -51.38%

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