[INNO] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 17.84%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 126,711 135,420 139,820 135,287 133,775 123,367 119,550 3.95%
PBT 50,537 52,933 49,014 42,264 36,523 27,346 26,895 52.21%
Tax -11,454 -12,033 -11,012 -9,588 -8,794 -6,707 -6,691 43.05%
NP 39,083 40,900 38,002 32,676 27,729 20,639 20,204 55.18%
-
NP to SH 39,083 40,900 38,002 32,676 27,729 20,639 20,204 55.18%
-
Tax Rate 22.66% 22.73% 22.47% 22.69% 24.08% 24.53% 24.88% -
Total Cost 87,628 94,520 101,818 102,611 106,046 102,728 99,346 -8.01%
-
Net Worth 656,035 651,246 478,857 635,001 617,721 594,228 491,789 21.15%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 19,154 9,577 9,577 - - - - -
Div Payout % 49.01% 23.42% 25.20% - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 656,035 651,246 478,857 635,001 617,721 594,228 491,789 21.15%
NOSH 478,857 478,857 478,857 477,444 478,854 479,216 409,824 10.92%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 30.84% 30.20% 27.18% 24.15% 20.73% 16.73% 16.90% -
ROE 5.96% 6.28% 7.94% 5.15% 4.49% 3.47% 4.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.46 28.28 29.20 28.34 27.94 25.74 29.17 -6.28%
EPS 8.16 8.54 7.94 6.84 5.79 4.31 4.93 39.88%
DPS 4.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.36 1.00 1.33 1.29 1.24 1.20 9.22%
Adjusted Per Share Value based on latest NOSH - 477,444
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.46 28.28 29.20 28.25 27.94 25.76 24.97 3.93%
EPS 8.16 8.54 7.94 6.82 5.79 4.31 4.22 55.14%
DPS 4.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.36 1.00 1.3261 1.29 1.2409 1.027 21.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.28 1.10 1.17 1.12 0.66 0.63 0.735 -
P/RPS 4.84 3.89 4.01 3.95 2.36 2.45 2.52 54.45%
P/EPS 15.68 12.88 14.74 16.36 11.40 14.63 14.91 3.41%
EY 6.38 7.76 6.78 6.11 8.77 6.84 6.71 -3.30%
DY 3.13 1.82 1.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.81 1.17 0.84 0.51 0.51 0.61 32.43%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 23/05/17 20/02/17 22/11/16 23/08/16 24/05/16 -
Price 1.22 1.20 1.20 1.35 1.07 0.63 0.705 -
P/RPS 4.61 4.24 4.11 4.76 3.83 2.45 2.42 53.61%
P/EPS 14.95 14.05 15.12 19.73 18.48 14.63 14.30 3.00%
EY 6.69 7.12 6.61 5.07 5.41 6.84 6.99 -2.87%
DY 3.28 1.67 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 1.20 1.02 0.83 0.51 0.59 31.49%

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