[INNO] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 120.04%
YoY- 58.34%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 103,716 120,110 119,842 103,214 60,248 22,598 25,854 26.03%
PBT 10,688 47,504 26,350 25,088 16,366 -3,864 10,980 -0.44%
Tax -2,356 -10,652 -5,762 -5,628 -4,076 0 -2,578 -1.48%
NP 8,332 36,852 20,588 19,460 12,290 -3,864 8,402 -0.13%
-
NP to SH 8,332 36,852 20,588 19,460 12,290 -3,864 8,402 -0.13%
-
Tax Rate 22.04% 22.42% 21.87% 22.43% 24.91% - 23.48% -
Total Cost 95,384 83,258 99,254 83,754 47,958 26,462 17,452 32.70%
-
Net Worth 612,938 651,246 552,578 238,948 225,695 214,035 212,875 19.26%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 28,731 19,154 - - - - - -
Div Payout % 344.83% 51.98% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 612,938 651,246 552,578 238,948 225,695 214,035 212,875 19.26%
NOSH 478,857 478,857 445,627 191,159 189,660 189,411 188,385 16.81%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.03% 30.68% 17.18% 18.85% 20.40% -17.10% 32.50% -
ROE 1.36% 5.66% 3.73% 8.14% 5.45% -1.81% 3.95% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.66 25.08 26.89 53.99 31.77 11.93 13.72 7.90%
EPS 1.74 7.70 4.62 10.18 6.48 -2.04 4.46 -14.51%
DPS 6.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.36 1.24 1.25 1.19 1.13 1.13 2.09%
Adjusted Per Share Value based on latest NOSH - 191,348
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.66 25.08 25.03 21.55 12.58 4.72 5.40 26.03%
EPS 1.74 7.70 4.30 4.06 2.57 -0.81 1.75 -0.09%
DPS 6.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.36 1.154 0.499 0.4713 0.447 0.4445 19.26%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.78 1.10 0.63 1.50 1.83 1.41 1.50 -
P/RPS 3.60 4.39 2.34 2.78 5.76 11.82 10.93 -16.89%
P/EPS 44.83 14.29 13.64 14.73 28.24 -69.12 33.63 4.90%
EY 2.23 7.00 7.33 6.79 3.54 -1.45 2.97 -4.66%
DY 7.69 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.81 0.51 1.20 1.54 1.25 1.33 -12.17%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 22/08/17 23/08/16 27/08/15 28/08/14 22/08/13 29/08/12 -
Price 0.805 1.20 0.63 1.45 1.72 1.30 1.80 -
P/RPS 3.72 4.78 2.34 2.69 5.41 10.90 13.12 -18.93%
P/EPS 46.27 15.59 13.64 14.24 26.54 -63.73 40.36 2.30%
EY 2.16 6.41 7.33 7.02 3.77 -1.57 2.48 -2.27%
DY 7.45 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.88 0.51 1.16 1.45 1.15 1.59 -14.29%

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