[INNO] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.73%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 115,052 96,701 79,292 64,384 57,809 55,443 51,366 70.93%
PBT 26,718 21,672 15,084 10,610 10,723 13,581 14,617 49.33%
Tax -6,639 -4,858 -3,423 -2,476 -2,648 -3,528 -3,445 54.67%
NP 20,079 16,814 11,661 8,134 8,075 10,053 11,172 47.66%
-
NP to SH 20,079 16,814 11,661 8,134 8,075 10,053 11,172 47.66%
-
Tax Rate 24.85% 22.42% 22.69% 23.34% 24.69% 25.98% 23.57% -
Total Cost 94,973 79,887 67,631 56,250 49,734 45,390 40,194 77.12%
-
Net Worth 248,225 245,065 239,185 230,630 229,200 229,333 226,270 6.35%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 248,225 245,065 239,185 230,630 229,200 229,333 226,270 6.35%
NOSH 190,942 191,457 191,348 190,603 190,999 191,111 190,142 0.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.45% 17.39% 14.71% 12.63% 13.97% 18.13% 21.75% -
ROE 8.09% 6.86% 4.88% 3.53% 3.52% 4.38% 4.94% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 60.25 50.51 41.44 33.78 30.27 29.01 27.01 70.47%
EPS 10.52 8.78 6.09 4.27 4.23 5.26 5.88 47.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.25 1.21 1.20 1.20 1.19 6.05%
Adjusted Per Share Value based on latest NOSH - 190,603
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.03 20.19 16.56 13.45 12.07 11.58 10.73 70.92%
EPS 4.19 3.51 2.44 1.70 1.69 2.10 2.33 47.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5184 0.5118 0.4995 0.4816 0.4786 0.4789 0.4725 6.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.28 1.36 1.50 1.38 1.49 1.71 1.83 -
P/RPS 2.12 2.69 3.62 4.09 4.92 5.89 6.77 -53.78%
P/EPS 12.17 15.49 24.61 32.34 35.24 32.51 31.15 -46.46%
EY 8.22 6.46 4.06 3.09 2.84 3.08 3.21 86.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.06 1.20 1.14 1.24 1.43 1.54 -25.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 27/11/15 27/08/15 28/05/15 25/02/15 20/11/14 28/08/14 -
Price 0.635 1.30 1.45 1.48 1.43 1.60 1.72 -
P/RPS 1.05 2.57 3.50 4.38 4.72 5.52 6.37 -69.83%
P/EPS 6.04 14.80 23.79 34.68 33.82 30.42 29.27 -64.97%
EY 16.56 6.76 4.20 2.88 2.96 3.29 3.42 185.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.02 1.16 1.22 1.19 1.33 1.45 -51.38%

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