[INNO] QoQ Cumulative 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- 68.88%
YoY- 113.6%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 59,921 24,928 115,052 82,526 51,607 20,430 57,816 2.41%
PBT 13,175 2,960 26,718 21,209 12,544 2,783 10,217 18.49%
Tax -2,881 -624 -6,639 -4,777 -2,814 -572 -2,651 5.70%
NP 10,294 2,336 20,079 16,432 9,730 2,211 7,566 22.80%
-
NP to SH 10,294 2,336 20,079 16,432 9,730 2,211 7,566 22.80%
-
Tax Rate 21.87% 21.08% 24.85% 22.52% 22.43% 20.55% 25.95% -
Total Cost 49,627 22,592 94,973 66,094 41,877 18,219 50,250 -0.82%
-
Net Worth 552,578 491,789 248,597 244,854 238,948 230,630 228,537 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 552,578 491,789 248,597 244,854 238,948 230,630 228,537 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 1.86% 0.47% 8.08% 6.71% 4.07% 0.96% 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 13.45 6.08 60.16 43.14 27.00 10.72 30.36 -41.91%
EPS 2.31 0.57 10.50 8.59 5.09 1.16 3.97 -30.32%
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 12.51 5.21 24.03 17.23 10.78 4.27 12.07 2.41%
EPS 2.15 0.49 4.19 3.43 2.03 0.46 1.58 22.82%
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 4.69 12.08 2.13 3.15 5.56 12.87 4.91 -3.01%
P/EPS 27.27 128.95 12.19 15.83 29.47 118.97 37.51 -19.16%
EY 3.67 0.78 8.20 6.32 3.39 0.84 2.67 23.64%
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 4.69 11.59 1.06 3.01 5.37 13.81 4.71 -0.28%
P/EPS 27.27 123.68 6.05 15.13 28.49 127.59 36.00 -16.91%
EY 3.67 0.81 16.54 6.61 3.51 0.78 2.78 20.36%
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