[INNO] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.02%
YoY- 1782.58%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 79,292 64,384 57,809 55,443 51,366 41,835 32,541 81.37%
PBT 15,084 10,610 10,723 13,581 14,617 9,083 4,502 124.40%
Tax -3,423 -2,476 -2,648 -3,528 -3,445 -2,151 -1,407 81.18%
NP 11,661 8,134 8,075 10,053 11,172 6,932 3,095 142.71%
-
NP to SH 11,661 8,134 8,075 10,053 11,172 6,932 3,095 142.71%
-
Tax Rate 22.69% 23.34% 24.69% 25.98% 23.57% 23.68% 31.25% -
Total Cost 67,631 56,250 49,734 45,390 40,194 34,903 29,446 74.34%
-
Net Worth 239,185 230,630 229,200 229,333 226,270 222,817 219,007 6.06%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 239,185 230,630 229,200 229,333 226,270 222,817 219,007 6.06%
NOSH 191,348 190,603 190,999 191,111 190,142 190,442 188,800 0.90%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.71% 12.63% 13.97% 18.13% 21.75% 16.57% 9.51% -
ROE 4.88% 3.53% 3.52% 4.38% 4.94% 3.11% 1.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.44 33.78 30.27 29.01 27.01 21.97 17.24 79.72%
EPS 6.09 4.27 4.23 5.26 5.88 3.64 1.64 140.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.21 1.20 1.20 1.19 1.17 1.16 5.12%
Adjusted Per Share Value based on latest NOSH - 191,111
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.56 13.45 12.07 11.58 10.73 8.74 6.80 81.30%
EPS 2.44 1.70 1.69 2.10 2.33 1.45 0.65 142.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4995 0.4816 0.4786 0.4789 0.4725 0.4653 0.4574 6.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.50 1.38 1.49 1.71 1.83 1.84 1.45 -
P/RPS 3.62 4.09 4.92 5.89 6.77 8.38 8.41 -43.07%
P/EPS 24.61 32.34 35.24 32.51 31.15 50.55 88.45 -57.48%
EY 4.06 3.09 2.84 3.08 3.21 1.98 1.13 135.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.14 1.24 1.43 1.54 1.57 1.25 -2.69%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 20/11/14 28/08/14 26/05/14 27/02/14 -
Price 1.45 1.48 1.43 1.60 1.72 1.84 1.70 -
P/RPS 3.50 4.38 4.72 5.52 6.37 8.38 9.86 -49.96%
P/EPS 23.79 34.68 33.82 30.42 29.27 50.55 103.70 -62.62%
EY 4.20 2.88 2.96 3.29 3.42 1.98 0.96 168.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 1.19 1.33 1.45 1.57 1.47 -14.64%

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