[INNO] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 10.13%
YoY- 31.73%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 126,756 130,013 133,610 138,210 126,711 135,420 139,820 -6.32%
PBT 26,569 36,898 45,791 55,396 50,537 52,933 49,014 -33.49%
Tax -5,808 -8,204 -10,285 -12,352 -11,454 -12,033 -11,012 -34.69%
NP 20,761 28,694 35,506 43,044 39,083 40,900 38,002 -33.14%
-
NP to SH 20,761 28,694 35,506 43,044 39,083 40,900 38,002 -33.14%
-
Tax Rate 21.86% 22.23% 22.46% 22.30% 22.66% 22.73% 22.47% -
Total Cost 105,995 101,319 98,104 95,166 87,628 94,520 101,818 2.71%
-
Net Worth 622,515 612,938 636,881 679,978 656,035 651,246 478,857 19.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,365 23,942 23,942 19,154 19,154 9,577 9,577 31.00%
Div Payout % 69.20% 83.44% 67.43% 44.50% 49.01% 23.42% 25.20% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 622,515 612,938 636,881 679,978 656,035 651,246 478,857 19.09%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 16.38% 22.07% 26.57% 31.14% 30.84% 30.20% 27.18% -
ROE 3.34% 4.68% 5.57% 6.33% 5.96% 6.28% 7.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.47 27.15 27.90 28.86 26.46 28.28 29.20 -6.32%
EPS 4.34 5.99 7.41 8.99 8.16 8.54 7.94 -33.12%
DPS 3.00 5.00 5.00 4.00 4.00 2.00 2.00 31.00%
NAPS 1.30 1.28 1.33 1.42 1.37 1.36 1.00 19.09%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.47 27.15 27.90 28.86 26.46 28.28 29.20 -6.32%
EPS 4.34 5.99 7.41 8.99 8.16 8.54 7.94 -33.12%
DPS 3.00 5.00 5.00 4.00 4.00 2.00 2.00 31.00%
NAPS 1.30 1.28 1.33 1.42 1.37 1.36 1.00 19.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.75 0.78 0.785 1.17 1.28 1.10 1.17 -
P/RPS 2.83 2.87 2.81 4.05 4.84 3.89 4.01 -20.71%
P/EPS 17.30 13.02 10.59 13.02 15.68 12.88 14.74 11.25%
EY 5.78 7.68 9.45 7.68 6.38 7.76 6.78 -10.08%
DY 4.00 6.41 6.37 3.42 3.13 1.82 1.71 76.12%
P/NAPS 0.58 0.61 0.59 0.82 0.93 0.81 1.17 -37.33%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 21/08/18 21/05/18 22/02/18 21/11/17 22/08/17 23/05/17 -
Price 0.685 0.805 0.895 0.885 1.22 1.20 1.20 -
P/RPS 2.59 2.96 3.21 3.07 4.61 4.24 4.11 -26.47%
P/EPS 15.80 13.43 12.07 9.85 14.95 14.05 15.12 2.97%
EY 6.33 7.44 8.28 10.16 6.69 7.12 6.61 -2.84%
DY 4.38 6.21 5.59 4.52 3.28 1.67 1.67 90.07%
P/NAPS 0.53 0.63 0.67 0.62 0.89 0.88 1.20 -41.97%

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