[INNO] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 61.17%
YoY- 1645.23%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 64,384 57,809 55,443 51,366 41,835 32,541 26,280 81.83%
PBT 10,610 10,723 13,581 14,617 9,083 4,502 1,018 377.82%
Tax -2,476 -2,648 -3,528 -3,445 -2,151 -1,407 -484 197.19%
NP 8,134 8,075 10,053 11,172 6,932 3,095 534 515.50%
-
NP to SH 8,134 8,075 10,053 11,172 6,932 3,095 534 515.50%
-
Tax Rate 23.34% 24.69% 25.98% 23.57% 23.68% 31.25% 47.54% -
Total Cost 56,250 49,734 45,390 40,194 34,903 29,446 25,746 68.45%
-
Net Worth 230,630 229,200 229,333 226,270 222,817 219,007 215,629 4.59%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 230,630 229,200 229,333 226,270 222,817 219,007 215,629 4.59%
NOSH 190,603 190,999 191,111 190,142 190,442 188,800 189,148 0.51%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.63% 13.97% 18.13% 21.75% 16.57% 9.51% 2.03% -
ROE 3.53% 3.52% 4.38% 4.94% 3.11% 1.41% 0.25% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 33.78 30.27 29.01 27.01 21.97 17.24 13.89 80.94%
EPS 4.27 4.23 5.26 5.88 3.64 1.64 0.28 515.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.20 1.19 1.17 1.16 1.14 4.05%
Adjusted Per Share Value based on latest NOSH - 190,142
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.45 12.07 11.58 10.73 8.74 6.80 5.49 81.83%
EPS 1.70 1.69 2.10 2.33 1.45 0.65 0.11 521.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4816 0.4786 0.4789 0.4725 0.4653 0.4574 0.4503 4.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.38 1.49 1.71 1.83 1.84 1.45 1.32 -
P/RPS 4.09 4.92 5.89 6.77 8.38 8.41 9.50 -43.01%
P/EPS 32.34 35.24 32.51 31.15 50.55 88.45 467.56 -83.17%
EY 3.09 2.84 3.08 3.21 1.98 1.13 0.21 501.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.24 1.43 1.54 1.57 1.25 1.16 -1.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 20/11/14 28/08/14 26/05/14 27/02/14 21/11/13 -
Price 1.48 1.43 1.60 1.72 1.84 1.70 1.40 -
P/RPS 4.38 4.72 5.52 6.37 8.38 9.86 10.08 -42.66%
P/EPS 34.68 33.82 30.42 29.27 50.55 103.70 495.90 -83.05%
EY 2.88 2.96 3.29 3.42 1.98 0.96 0.20 492.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.19 1.33 1.45 1.57 1.47 1.23 -0.54%

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