[INNO] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -16.54%
YoY- 946.67%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 123,564 134,997 110,034 58,178 27,642 26,598 13,314 44.91%
PBT 52,452 41,356 28,278 13,680 1,574 9,890 4,529 50.35%
Tax -11,730 -9,242 -6,369 -3,422 -594 -2,409 -692 60.20%
NP 40,721 32,113 21,909 10,257 980 7,481 3,837 48.18%
-
NP to SH 40,721 32,113 21,909 10,257 980 7,481 3,837 48.18%
-
Tax Rate 22.36% 22.35% 22.52% 25.01% 37.74% 24.36% 15.28% -
Total Cost 82,842 102,884 88,125 47,921 26,662 19,117 9,477 43.47%
-
Net Worth 656,035 588,440 244,853 228,504 214,846 215,371 206,915 21.18%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 25,539 - - - - - - -
Div Payout % 62.72% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 656,035 588,440 244,853 228,504 214,846 215,371 206,915 21.18%
NOSH 478,857 456,155 191,292 190,420 188,461 188,922 188,104 16.83%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 32.96% 23.79% 19.91% 17.63% 3.55% 28.13% 28.82% -
ROE 6.21% 5.46% 8.95% 4.49% 0.46% 3.47% 1.85% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 25.80 29.59 57.52 30.55 14.67 14.08 7.08 24.02%
EPS 8.48 7.04 11.45 5.39 0.52 3.96 2.04 26.77%
DPS 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.29 1.28 1.20 1.14 1.14 1.10 3.72%
Adjusted Per Share Value based on latest NOSH - 191,111
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 25.80 28.19 22.98 12.15 5.77 5.55 2.78 44.91%
EPS 8.48 6.71 4.58 2.14 0.20 1.56 0.80 48.15%
DPS 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.2288 0.5113 0.4772 0.4487 0.4498 0.4321 21.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.28 0.66 1.36 1.71 1.32 1.60 1.10 -
P/RPS 4.96 2.23 2.36 5.60 9.00 11.36 15.54 -17.31%
P/EPS 15.05 9.38 11.87 31.75 253.85 40.40 53.92 -19.14%
EY 6.64 10.67 8.42 3.15 0.39 2.48 1.85 23.71%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.51 1.06 1.43 1.16 1.40 1.00 -1.20%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 22/11/16 27/11/15 20/11/14 21/11/13 22/11/12 14/11/11 -
Price 1.22 1.07 1.30 1.60 1.40 1.50 1.24 -
P/RPS 4.73 3.62 2.26 5.24 9.54 10.65 17.52 -19.59%
P/EPS 14.35 15.20 11.35 29.70 269.23 37.88 60.78 -21.36%
EY 6.97 6.58 8.81 3.37 0.37 2.64 1.65 27.11%
DY 4.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 1.02 1.33 1.23 1.32 1.13 -3.89%

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