[INNO] YoY TTM 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- 43.36%
YoY- 4.38%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 130,013 135,420 123,367 79,292 51,366 23,869 18,886 37.90%
PBT 36,898 52,933 27,346 15,084 14,617 -167 7,422 30.62%
Tax -8,204 -12,033 -6,707 -3,423 -3,445 -556 -1,663 30.45%
NP 28,694 40,900 20,639 11,661 11,172 -723 5,759 30.67%
-
NP to SH 28,694 40,900 20,639 11,661 11,172 -723 5,759 30.67%
-
Tax Rate 22.23% 22.73% 24.53% 22.69% 23.57% - 22.41% -
Total Cost 101,319 94,520 102,728 67,631 40,194 24,592 13,127 40.55%
-
Net Worth 612,938 651,246 594,228 239,185 226,270 214,700 212,915 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 23,942 9,577 - - - - - -
Div Payout % 83.44% 23.42% - - - - - -
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 612,938 651,246 594,228 239,185 226,270 214,700 212,915 19.26%
NOSH 478,857 478,857 479,216 191,348 190,142 190,000 188,421 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 22.07% 30.20% 16.73% 14.71% 21.75% -3.03% 30.49% -
ROE 4.68% 6.28% 3.47% 4.88% 4.94% -0.34% 2.70% -
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 27.15 28.28 25.74 41.44 27.01 12.56 10.02 18.06%
EPS 5.99 8.54 4.31 6.09 5.88 -0.38 3.06 11.83%
DPS 5.00 2.00 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 27.15 28.28 25.76 16.56 10.73 4.98 3.94 37.92%
EPS 5.99 8.54 4.31 2.44 2.33 -0.15 1.20 30.71%
DPS 5.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.36 1.2409 0.4995 0.4725 0.4484 0.4446 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 2.87 3.89 2.45 3.62 6.77 11.22 14.97 -24.05%
P/EPS 13.02 12.88 14.63 24.61 31.15 -370.54 49.08 -19.83%
EY 7.68 7.76 6.84 4.06 3.21 -0.27 2.04 24.71%
DY 6.41 1.82 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 2.96 4.24 2.45 3.50 6.37 10.35 17.96 -25.94%
P/EPS 13.43 14.05 14.63 23.79 29.27 -341.63 58.89 -21.82%
EY 7.44 7.12 6.84 4.20 3.42 -0.29 1.70 27.88%
DY 6.21 1.67 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