[INNO] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -14.66%
YoY- -145.99%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 59,921 51,607 30,124 11,299 12,927 7,426 17,590 22.64%
PBT 13,175 12,544 8,183 -1,932 5,490 2,454 4,944 17.72%
Tax -2,881 -2,814 -2,038 0 -1,289 -397 -1,260 14.76%
NP 10,294 9,730 6,145 -1,932 4,201 2,057 3,684 18.66%
-
NP to SH 10,294 9,730 6,145 -1,932 4,201 2,057 3,684 18.66%
-
Tax Rate 21.87% 22.43% 24.91% - 23.48% 16.18% 25.49% -
Total Cost 49,627 41,877 23,979 13,231 8,726 5,369 13,906 23.59%
-
Net Worth 552,578 238,948 225,695 214,035 212,875 207,587 125,938 27.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 552,578 238,948 225,695 214,035 212,875 207,587 125,938 27.92%
NOSH 445,627 191,159 189,660 189,411 188,385 188,715 117,699 24.81%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.18% 18.85% 20.40% -17.10% 32.50% 27.70% 20.94% -
ROE 1.86% 4.07% 2.72% -0.90% 1.97% 0.99% 2.93% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.45 27.00 15.88 5.97 6.86 3.94 14.94 -1.73%
EPS 2.31 5.09 3.24 -1.02 2.23 1.09 3.13 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.25 1.19 1.13 1.13 1.10 1.07 2.48%
Adjusted Per Share Value based on latest NOSH - 190,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.51 10.78 6.29 2.36 2.70 1.55 3.67 22.65%
EPS 2.15 2.03 1.28 -0.40 0.88 0.43 0.77 18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.154 0.499 0.4713 0.447 0.4445 0.4335 0.263 27.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.63 1.50 1.83 1.41 1.50 1.54 0.95 -
P/RPS 4.69 5.56 11.52 23.64 21.86 39.14 6.36 -4.94%
P/EPS 27.27 29.47 56.48 -138.24 67.26 141.28 30.35 -1.76%
EY 3.67 3.39 1.77 -0.72 1.49 0.71 3.29 1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.20 1.54 1.25 1.33 1.40 0.89 -8.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 27/08/15 28/08/14 22/08/13 29/08/12 08/08/11 23/08/10 -
Price 0.63 1.45 1.72 1.30 1.80 1.30 0.98 -
P/RPS 4.69 5.37 10.83 21.79 26.23 33.04 6.56 -5.43%
P/EPS 27.27 28.49 53.09 -127.45 80.72 119.27 31.31 -2.27%
EY 3.67 3.51 1.88 -0.78 1.24 0.84 3.19 2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.16 1.45 1.15 1.59 1.18 0.92 -9.35%

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