[INNO] QoQ Cumulative 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- 133.97%
YoY- 46.57%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 60,055 29,461 136,349 101,248 59,921 24,928 115,052 -35.19%
PBT 23,752 9,710 41,387 31,017 13,175 2,960 26,718 -7.55%
Tax -5,326 -2,048 -10,028 -6,932 -2,881 -624 -6,639 -13.67%
NP 18,426 7,662 31,359 24,085 10,294 2,336 20,079 -5.57%
-
NP to SH 18,426 7,662 31,359 24,085 10,294 2,336 20,079 -5.57%
-
Tax Rate 22.42% 21.09% 24.23% 22.35% 21.87% 21.08% 24.85% -
Total Cost 41,629 21,799 104,990 77,163 49,627 22,592 94,973 -42.32%
-
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 9,577 9,577 - - - - - -
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 2.83% 1.60% 5.11% 4.09% 1.86% 0.47% 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 12.54 6.15 29.54 22.20 13.45 6.08 60.16 -64.87%
EPS 3.85 1.60 6.71 5.28 2.31 0.57 10.50 -48.80%
DPS 2.00 2.00 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 12.54 6.15 28.47 21.14 12.51 5.21 24.03 -35.20%
EPS 3.85 1.60 6.55 5.03 2.15 0.49 4.19 -5.49%
DPS 2.00 2.00 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 8.77 19.02 3.79 2.97 4.69 12.08 2.13 157.11%
P/EPS 28.59 73.12 16.49 12.50 27.27 128.95 12.19 76.61%
EY 3.50 1.37 6.07 8.00 3.67 0.78 8.20 -43.33%
DY 1.82 1.71 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 9.57 19.50 4.57 4.82 4.69 11.59 1.06 334.16%
P/EPS 31.19 75.00 19.87 20.27 27.27 123.68 6.05 198.72%
EY 3.21 1.33 5.03 4.93 3.67 0.81 16.54 -66.51%
DY 1.67 1.67 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