[INNO] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -45.58%
YoY- 854.71%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 41,327 34,994 24,928 32,526 30,919 31,177 20,430 59.74%
PBT 17,842 10,212 2,960 5,509 8,665 9,761 2,783 243.94%
Tax -4,051 -2,257 -624 -1,862 -1,964 -2,241 -572 267.47%
NP 13,791 7,955 2,336 3,647 6,701 7,520 2,211 237.71%
-
NP to SH 13,791 7,955 2,336 3,647 6,701 7,520 2,211 237.71%
-
Tax Rate 22.70% 22.10% 21.08% 33.80% 22.67% 22.96% 20.55% -
Total Cost 27,536 27,039 22,592 28,879 24,218 23,657 18,219 31.60%
-
Net Worth 617,721 594,228 491,789 248,225 245,065 239,185 230,630 92.51%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 617,721 594,228 491,789 248,225 245,065 239,185 230,630 92.51%
NOSH 478,854 479,216 409,824 190,942 191,457 191,348 190,603 84.49%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 33.37% 22.73% 9.37% 11.21% 21.67% 24.12% 10.82% -
ROE 2.23% 1.34% 0.47% 1.47% 2.73% 3.14% 0.96% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.63 7.30 6.08 17.03 16.15 16.29 10.72 -13.42%
EPS 2.88 1.66 0.57 1.91 3.50 3.93 1.16 83.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.24 1.20 1.30 1.28 1.25 1.21 4.34%
Adjusted Per Share Value based on latest NOSH - 190,942
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.63 7.31 5.21 6.79 6.46 6.51 4.27 59.64%
EPS 2.88 1.66 0.49 0.76 1.40 1.57 0.46 238.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.2409 1.027 0.5184 0.5118 0.4995 0.4816 92.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.66 0.63 0.735 1.28 1.36 1.50 1.38 -
P/RPS 7.65 8.63 12.08 7.51 8.42 9.21 12.87 -29.23%
P/EPS 22.92 37.95 128.95 67.02 38.86 38.17 118.97 -66.54%
EY 4.36 2.63 0.78 1.49 2.57 2.62 0.84 198.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.61 0.98 1.06 1.20 1.14 -41.42%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 24/05/16 23/02/16 27/11/15 27/08/15 28/05/15 -
Price 1.07 0.63 0.705 0.635 1.30 1.45 1.48 -
P/RPS 12.40 8.63 11.59 3.73 8.05 8.90 13.81 -6.90%
P/EPS 37.15 37.95 123.68 33.25 37.14 36.90 127.59 -55.97%
EY 2.69 2.63 0.81 3.01 2.69 2.71 0.78 127.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.51 0.59 0.49 1.02 1.16 1.22 -22.59%

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