[INNO] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 44.19%
YoY- 67.25%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 123,367 119,550 115,052 96,701 79,292 64,384 57,809 65.83%
PBT 27,346 26,895 26,718 21,672 15,084 10,610 10,723 86.76%
Tax -6,707 -6,691 -6,639 -4,858 -3,423 -2,476 -2,648 85.91%
NP 20,639 20,204 20,079 16,814 11,661 8,134 8,075 87.04%
-
NP to SH 20,639 20,204 20,079 16,814 11,661 8,134 8,075 87.04%
-
Tax Rate 24.53% 24.88% 24.85% 22.42% 22.69% 23.34% 24.69% -
Total Cost 102,728 99,346 94,973 79,887 67,631 56,250 49,734 62.26%
-
Net Worth 594,228 491,789 248,225 245,065 239,185 230,630 229,200 88.83%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 594,228 491,789 248,225 245,065 239,185 230,630 229,200 88.83%
NOSH 479,216 409,824 190,942 191,457 191,348 190,603 190,999 84.74%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 16.73% 16.90% 17.45% 17.39% 14.71% 12.63% 13.97% -
ROE 3.47% 4.11% 8.09% 6.86% 4.88% 3.53% 3.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.74 29.17 60.25 50.51 41.44 33.78 30.27 -10.25%
EPS 4.31 4.93 10.52 8.78 6.09 4.27 4.23 1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.30 1.28 1.25 1.21 1.20 2.21%
Adjusted Per Share Value based on latest NOSH - 191,457
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.76 24.97 24.03 20.19 16.56 13.45 12.07 65.84%
EPS 4.31 4.22 4.19 3.51 2.44 1.70 1.69 86.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2409 1.027 0.5184 0.5118 0.4995 0.4816 0.4786 88.84%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.63 0.735 1.28 1.36 1.50 1.38 1.49 -
P/RPS 2.45 2.52 2.12 2.69 3.62 4.09 4.92 -37.20%
P/EPS 14.63 14.91 12.17 15.49 24.61 32.34 35.24 -44.37%
EY 6.84 6.71 8.22 6.46 4.06 3.09 2.84 79.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.98 1.06 1.20 1.14 1.24 -44.72%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 24/05/16 23/02/16 27/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.63 0.705 0.635 1.30 1.45 1.48 1.43 -
P/RPS 2.45 2.42 1.05 2.57 3.50 4.38 4.72 -35.43%
P/EPS 14.63 14.30 6.04 14.80 23.79 34.68 33.82 -42.83%
EY 6.84 6.99 16.56 6.76 4.20 2.88 2.96 74.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.49 1.02 1.16 1.22 1.19 -43.18%

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