[INNO] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 19.42%
YoY- 148.66%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 133,775 123,367 119,550 115,052 96,701 79,292 64,384 62.61%
PBT 36,523 27,346 26,895 26,718 21,672 15,084 10,610 127.46%
Tax -8,794 -6,707 -6,691 -6,639 -4,858 -3,423 -2,476 132.24%
NP 27,729 20,639 20,204 20,079 16,814 11,661 8,134 126.00%
-
NP to SH 27,729 20,639 20,204 20,079 16,814 11,661 8,134 126.00%
-
Tax Rate 24.08% 24.53% 24.88% 24.85% 22.42% 22.69% 23.34% -
Total Cost 106,046 102,728 99,346 94,973 79,887 67,631 56,250 52.43%
-
Net Worth 617,721 594,228 491,789 248,225 245,065 239,185 230,630 92.51%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 617,721 594,228 491,789 248,225 245,065 239,185 230,630 92.51%
NOSH 478,854 479,216 409,824 190,942 191,457 191,348 190,603 84.49%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.73% 16.73% 16.90% 17.45% 17.39% 14.71% 12.63% -
ROE 4.49% 3.47% 4.11% 8.09% 6.86% 4.88% 3.53% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.94 25.74 29.17 60.25 50.51 41.44 33.78 -11.85%
EPS 5.79 4.31 4.93 10.52 8.78 6.09 4.27 22.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.24 1.20 1.30 1.28 1.25 1.21 4.34%
Adjusted Per Share Value based on latest NOSH - 190,942
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.94 25.76 24.97 24.03 20.19 16.56 13.45 62.58%
EPS 5.79 4.31 4.22 4.19 3.51 2.44 1.70 125.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.2409 1.027 0.5184 0.5118 0.4995 0.4816 92.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.66 0.63 0.735 1.28 1.36 1.50 1.38 -
P/RPS 2.36 2.45 2.52 2.12 2.69 3.62 4.09 -30.62%
P/EPS 11.40 14.63 14.91 12.17 15.49 24.61 32.34 -50.00%
EY 8.77 6.84 6.71 8.22 6.46 4.06 3.09 100.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.61 0.98 1.06 1.20 1.14 -41.42%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 24/05/16 23/02/16 27/11/15 27/08/15 28/05/15 -
Price 1.07 0.63 0.705 0.635 1.30 1.45 1.48 -
P/RPS 3.83 2.45 2.42 1.05 2.57 3.50 4.38 -8.53%
P/EPS 18.48 14.63 14.30 6.04 14.80 23.79 34.68 -34.19%
EY 5.41 6.84 6.99 16.56 6.76 4.20 2.88 52.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.51 0.59 0.49 1.02 1.16 1.22 -22.59%

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