[INNO] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 22.19%
YoY- 165.38%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 114,222 138,211 136,349 115,052 57,816 32,541 25,497 28.37%
PBT 12,688 55,449 41,387 26,718 10,217 4,502 7,255 9.75%
Tax -2,503 -12,352 -10,028 -6,639 -2,651 -1,407 -1,845 5.21%
NP 10,185 43,097 31,359 20,079 7,566 3,095 5,410 11.11%
-
NP to SH 10,185 43,097 31,359 20,079 7,566 3,095 5,410 11.11%
-
Tax Rate 19.73% 22.28% 24.23% 24.85% 25.95% 31.25% 25.43% -
Total Cost 104,037 95,114 104,990 94,973 50,250 29,446 20,087 31.51%
-
Net Worth 311,257 679,978 613,963 248,597 228,537 218,914 214,891 6.36%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 14,365 19,154 - - - - - -
Div Payout % 141.05% 44.44% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 311,257 679,978 613,963 248,597 228,537 218,914 214,891 6.36%
NOSH 478,857 478,857 461,626 191,228 190,448 188,719 188,501 16.80%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.92% 31.18% 23.00% 17.45% 13.09% 9.51% 21.22% -
ROE 3.27% 6.34% 5.11% 8.08% 3.31% 1.41% 2.52% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.85 28.86 29.54 60.16 30.36 17.24 13.53 9.90%
EPS 2.13 8.97 6.71 10.50 3.97 1.64 2.87 -4.84%
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 1.42 1.33 1.30 1.20 1.16 1.14 -8.93%
Adjusted Per Share Value based on latest NOSH - 190,942
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.85 28.86 28.47 24.03 12.07 6.80 5.32 28.39%
EPS 2.13 9.00 6.55 4.19 1.58 0.65 1.13 11.13%
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 1.42 1.2821 0.5191 0.4773 0.4572 0.4488 6.36%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.61 1.17 1.12 1.28 1.49 1.45 1.55 -
P/RPS 2.56 4.05 3.79 2.13 4.91 8.41 11.46 -22.09%
P/EPS 28.68 13.00 16.49 12.19 37.51 88.41 54.01 -10.00%
EY 3.49 7.69 6.07 8.20 2.67 1.13 1.85 11.15%
DY 4.92 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.84 0.98 1.24 1.25 1.36 -5.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 10/09/19 22/02/18 20/02/17 23/02/16 25/02/15 27/02/14 28/02/13 -
Price 0.685 0.885 1.35 0.635 1.43 1.70 1.43 -
P/RPS 2.87 3.07 4.57 1.06 4.71 9.86 10.57 -19.52%
P/EPS 32.21 9.83 19.87 6.05 36.00 103.66 49.83 -7.01%
EY 3.11 10.17 5.03 16.54 2.78 0.96 2.01 7.54%
DY 4.38 4.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.62 1.02 0.49 1.19 1.47 1.25 -2.86%

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