[INNO] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 85.55%
YoY- 1716.6%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 30,594 34,994 31,177 16,269 6,738 9,274 4,714 36.53%
PBT 11,873 10,212 9,761 5,287 -247 5,227 1,373 43.22%
Tax -2,699 -2,257 -2,241 -1,294 0 -1,289 -238 49.83%
NP 9,174 7,955 7,520 3,993 -247 3,938 1,135 41.61%
-
NP to SH 9,174 7,955 7,520 3,993 -247 3,938 1,135 41.61%
-
Tax Rate 22.73% 22.10% 22.96% 24.48% - 24.66% 17.33% -
Total Cost 21,420 27,039 23,657 12,276 6,985 5,336 3,579 34.70%
-
Net Worth 651,246 594,228 239,185 226,270 214,700 212,915 208,083 20.92%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 651,246 594,228 239,185 226,270 214,700 212,915 208,083 20.92%
NOSH 478,857 479,216 191,348 190,142 190,000 188,421 189,166 16.72%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 29.99% 22.73% 24.12% 24.54% -3.67% 42.46% 24.08% -
ROE 1.41% 1.34% 3.14% 1.76% -0.12% 1.85% 0.55% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.39 7.30 16.29 8.56 3.55 4.92 2.49 16.99%
EPS 1.92 1.66 3.93 2.10 -0.13 2.09 0.60 21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.24 1.25 1.19 1.13 1.13 1.10 3.59%
Adjusted Per Share Value based on latest NOSH - 190,142
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.39 7.31 6.51 3.40 1.41 1.94 0.98 36.64%
EPS 1.92 1.66 1.57 0.83 -0.05 0.82 0.24 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.2409 0.4995 0.4725 0.4484 0.4446 0.4345 20.92%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.10 0.63 1.50 1.83 1.41 1.50 1.54 -
P/RPS 17.22 8.63 9.21 21.39 39.76 30.48 61.80 -19.16%
P/EPS 57.42 37.95 38.17 87.14 -1,084.62 71.77 256.67 -22.06%
EY 1.74 2.63 2.62 1.15 -0.09 1.39 0.39 28.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.51 1.20 1.54 1.25 1.33 1.40 -8.70%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 23/08/16 27/08/15 28/08/14 22/08/13 29/08/12 08/08/11 -
Price 1.20 0.63 1.45 1.72 1.30 1.80 1.30 -
P/RPS 18.78 8.63 8.90 20.10 36.66 36.57 52.17 -15.64%
P/EPS 62.64 37.95 36.90 81.90 -1,000.00 86.12 216.67 -18.66%
EY 1.60 2.63 2.71 1.22 -0.10 1.16 0.46 23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.51 1.16 1.45 1.15 1.59 1.18 -4.76%

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