[INNO] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 43.36%
YoY- 4.38%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 119,550 115,052 96,701 79,292 64,384 57,809 55,443 66.82%
PBT 26,895 26,718 21,672 15,084 10,610 10,723 13,581 57.63%
Tax -6,691 -6,639 -4,858 -3,423 -2,476 -2,648 -3,528 53.15%
NP 20,204 20,079 16,814 11,661 8,134 8,075 10,053 59.18%
-
NP to SH 20,204 20,079 16,814 11,661 8,134 8,075 10,053 59.18%
-
Tax Rate 24.88% 24.85% 22.42% 22.69% 23.34% 24.69% 25.98% -
Total Cost 99,346 94,973 79,887 67,631 56,250 49,734 45,390 68.49%
-
Net Worth 491,789 248,225 245,065 239,185 230,630 229,200 229,333 66.21%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 491,789 248,225 245,065 239,185 230,630 229,200 229,333 66.21%
NOSH 409,824 190,942 191,457 191,348 190,603 190,999 191,111 66.21%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 16.90% 17.45% 17.39% 14.71% 12.63% 13.97% 18.13% -
ROE 4.11% 8.09% 6.86% 4.88% 3.53% 3.52% 4.38% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 29.17 60.25 50.51 41.44 33.78 30.27 29.01 0.36%
EPS 4.93 10.52 8.78 6.09 4.27 4.23 5.26 -4.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.30 1.28 1.25 1.21 1.20 1.20 0.00%
Adjusted Per Share Value based on latest NOSH - 191,348
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.97 24.03 20.19 16.56 13.45 12.07 11.58 66.82%
EPS 4.22 4.19 3.51 2.44 1.70 1.69 2.10 59.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.027 0.5184 0.5118 0.4995 0.4816 0.4786 0.4789 66.21%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.735 1.28 1.36 1.50 1.38 1.49 1.71 -
P/RPS 2.52 2.12 2.69 3.62 4.09 4.92 5.89 -43.19%
P/EPS 14.91 12.17 15.49 24.61 32.34 35.24 32.51 -40.50%
EY 6.71 8.22 6.46 4.06 3.09 2.84 3.08 67.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.98 1.06 1.20 1.14 1.24 1.43 -43.30%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 23/02/16 27/11/15 27/08/15 28/05/15 25/02/15 20/11/14 -
Price 0.705 0.635 1.30 1.45 1.48 1.43 1.60 -
P/RPS 2.42 1.05 2.57 3.50 4.38 4.72 5.52 -42.26%
P/EPS 14.30 6.04 14.80 23.79 34.68 33.82 30.42 -39.51%
EY 6.99 16.56 6.76 4.20 2.88 2.96 3.29 65.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 1.02 1.16 1.22 1.19 1.33 -41.80%

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