[INNO] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 123.97%
YoY- 100.23%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 57,809 55,443 51,366 41,835 32,541 26,280 23,869 80.05%
PBT 10,723 13,581 14,617 9,083 4,502 1,018 -167 -
Tax -2,648 -3,528 -3,445 -2,151 -1,407 -484 -556 182.26%
NP 8,075 10,053 11,172 6,932 3,095 534 -723 -
-
NP to SH 8,075 10,053 11,172 6,932 3,095 534 -723 -
-
Tax Rate 24.69% 25.98% 23.57% 23.68% 31.25% 47.54% - -
Total Cost 49,734 45,390 40,194 34,903 29,446 25,746 24,592 59.71%
-
Net Worth 229,200 229,333 226,270 222,817 219,007 215,629 214,700 4.44%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 229,200 229,333 226,270 222,817 219,007 215,629 214,700 4.44%
NOSH 190,999 191,111 190,142 190,442 188,800 189,148 190,000 0.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.97% 18.13% 21.75% 16.57% 9.51% 2.03% -3.03% -
ROE 3.52% 4.38% 4.94% 3.11% 1.41% 0.25% -0.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.27 29.01 27.01 21.97 17.24 13.89 12.56 79.46%
EPS 4.23 5.26 5.88 3.64 1.64 0.28 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.19 1.17 1.16 1.14 1.13 4.07%
Adjusted Per Share Value based on latest NOSH - 190,442
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.07 11.58 10.73 8.74 6.80 5.49 4.98 80.14%
EPS 1.69 2.10 2.33 1.45 0.65 0.11 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4786 0.4789 0.4725 0.4653 0.4574 0.4503 0.4484 4.42%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.49 1.71 1.83 1.84 1.45 1.32 1.41 -
P/RPS 4.92 5.89 6.77 8.38 8.41 9.50 11.22 -42.19%
P/EPS 35.24 32.51 31.15 50.55 88.45 467.56 -370.54 -
EY 2.84 3.08 3.21 1.98 1.13 0.21 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.43 1.54 1.57 1.25 1.16 1.25 -0.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 28/08/14 26/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.43 1.60 1.72 1.84 1.70 1.40 1.30 -
P/RPS 4.72 5.52 6.37 8.38 9.86 10.08 10.35 -40.66%
P/EPS 33.82 30.42 29.27 50.55 103.70 495.90 -341.63 -
EY 2.96 3.29 3.42 1.98 0.96 0.20 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 1.45 1.57 1.47 1.23 1.15 2.29%

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