[INNO] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4.44%
YoY- 40.95%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 130,013 133,610 138,210 126,711 135,420 139,820 135,287 -2.62%
PBT 36,898 45,791 55,396 50,537 52,933 49,014 42,264 -8.67%
Tax -8,204 -10,285 -12,352 -11,454 -12,033 -11,012 -9,588 -9.89%
NP 28,694 35,506 43,044 39,083 40,900 38,002 32,676 -8.32%
-
NP to SH 28,694 35,506 43,044 39,083 40,900 38,002 32,676 -8.32%
-
Tax Rate 22.23% 22.46% 22.30% 22.66% 22.73% 22.47% 22.69% -
Total Cost 101,319 98,104 95,166 87,628 94,520 101,818 102,611 -0.84%
-
Net Worth 612,938 636,881 679,978 656,035 651,246 478,857 635,001 -2.33%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 23,942 23,942 19,154 19,154 9,577 9,577 - -
Div Payout % 83.44% 67.43% 44.50% 49.01% 23.42% 25.20% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 612,938 636,881 679,978 656,035 651,246 478,857 635,001 -2.33%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 477,444 0.19%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 22.07% 26.57% 31.14% 30.84% 30.20% 27.18% 24.15% -
ROE 4.68% 5.57% 6.33% 5.96% 6.28% 7.94% 5.15% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.15 27.90 28.86 26.46 28.28 29.20 28.34 -2.82%
EPS 5.99 7.41 8.99 8.16 8.54 7.94 6.84 -8.48%
DPS 5.00 5.00 4.00 4.00 2.00 2.00 0.00 -
NAPS 1.28 1.33 1.42 1.37 1.36 1.00 1.33 -2.52%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.15 27.90 28.86 26.46 28.28 29.20 28.25 -2.62%
EPS 5.99 7.41 8.99 8.16 8.54 7.94 6.82 -8.30%
DPS 5.00 5.00 4.00 4.00 2.00 2.00 0.00 -
NAPS 1.28 1.33 1.42 1.37 1.36 1.00 1.3261 -2.33%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.78 0.785 1.17 1.28 1.10 1.17 1.12 -
P/RPS 2.87 2.81 4.05 4.84 3.89 4.01 3.95 -19.22%
P/EPS 13.02 10.59 13.02 15.68 12.88 14.74 16.36 -14.15%
EY 7.68 9.45 7.68 6.38 7.76 6.78 6.11 16.51%
DY 6.41 6.37 3.42 3.13 1.82 1.71 0.00 -
P/NAPS 0.61 0.59 0.82 0.93 0.81 1.17 0.84 -19.25%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 21/05/18 22/02/18 21/11/17 22/08/17 23/05/17 20/02/17 -
Price 0.805 0.895 0.885 1.22 1.20 1.20 1.35 -
P/RPS 2.96 3.21 3.07 4.61 4.24 4.11 4.76 -27.20%
P/EPS 13.43 12.07 9.85 14.95 14.05 15.12 19.73 -22.67%
EY 7.44 8.28 10.16 6.69 7.12 6.61 5.07 29.22%
DY 6.21 5.59 4.52 3.28 1.67 1.67 0.00 -
P/NAPS 0.63 0.67 0.62 0.89 0.88 1.20 1.02 -27.53%

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