[INNO] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 0.62%
YoY- 148.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 135,287 133,775 123,367 119,550 115,052 96,701 79,292 42.55%
PBT 42,264 36,523 27,346 26,895 26,718 21,672 15,084 98.12%
Tax -9,588 -8,794 -6,707 -6,691 -6,639 -4,858 -3,423 98.08%
NP 32,676 27,729 20,639 20,204 20,079 16,814 11,661 98.14%
-
NP to SH 32,676 27,729 20,639 20,204 20,079 16,814 11,661 98.14%
-
Tax Rate 22.69% 24.08% 24.53% 24.88% 24.85% 22.42% 22.69% -
Total Cost 102,611 106,046 102,728 99,346 94,973 79,887 67,631 31.87%
-
Net Worth 635,001 617,721 594,228 491,789 248,225 245,065 239,185 91.16%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 635,001 617,721 594,228 491,789 248,225 245,065 239,185 91.16%
NOSH 477,444 478,854 479,216 409,824 190,942 191,457 191,348 83.45%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 24.15% 20.73% 16.73% 16.90% 17.45% 17.39% 14.71% -
ROE 5.15% 4.49% 3.47% 4.11% 8.09% 6.86% 4.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.34 27.94 25.74 29.17 60.25 50.51 41.44 -22.28%
EPS 6.84 5.79 4.31 4.93 10.52 8.78 6.09 8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.24 1.20 1.30 1.28 1.25 4.20%
Adjusted Per Share Value based on latest NOSH - 409,824
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.25 27.94 25.76 24.97 24.03 20.19 16.56 42.53%
EPS 6.82 5.79 4.31 4.22 4.19 3.51 2.44 97.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3261 1.29 1.2409 1.027 0.5184 0.5118 0.4995 91.16%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.12 0.66 0.63 0.735 1.28 1.36 1.50 -
P/RPS 3.95 2.36 2.45 2.52 2.12 2.69 3.62 5.96%
P/EPS 16.36 11.40 14.63 14.91 12.17 15.49 24.61 -23.73%
EY 6.11 8.77 6.84 6.71 8.22 6.46 4.06 31.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.51 0.51 0.61 0.98 1.06 1.20 -21.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 22/11/16 23/08/16 24/05/16 23/02/16 27/11/15 27/08/15 -
Price 1.35 1.07 0.63 0.705 0.635 1.30 1.45 -
P/RPS 4.76 3.83 2.45 2.42 1.05 2.57 3.50 22.63%
P/EPS 19.73 18.48 14.63 14.30 6.04 14.80 23.79 -11.67%
EY 5.07 5.41 6.84 6.99 16.56 6.76 4.20 13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.83 0.51 0.59 0.49 1.02 1.16 -8.18%

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