[INNO] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 173.86%
YoY- -91.59%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 133,775 96,701 55,443 26,280 23,348 13,840 30,926 27.61%
PBT 36,523 21,672 13,581 1,018 8,408 6,378 7,920 28.98%
Tax -8,794 -4,858 -3,528 -484 -2,059 -1,007 -975 44.22%
NP 27,729 16,814 10,053 534 6,349 5,371 6,945 25.92%
-
NP to SH 27,729 16,814 10,053 534 6,349 5,371 6,945 25.92%
-
Tax Rate 24.08% 22.42% 25.98% 47.54% 24.49% 15.79% 12.31% -
Total Cost 106,046 79,887 45,390 25,746 16,999 8,469 23,981 28.08%
-
Net Worth 617,721 245,065 229,333 215,629 214,319 209,767 204,701 20.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 617,721 245,065 229,333 215,629 214,319 209,767 204,701 20.19%
NOSH 478,854 191,457 191,111 189,148 188,000 190,697 189,538 16.68%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 20.73% 17.39% 18.13% 2.03% 27.19% 38.81% 22.46% -
ROE 4.49% 6.86% 4.38% 0.25% 2.96% 2.56% 3.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.94 50.51 29.01 13.89 12.42 7.26 16.32 9.36%
EPS 5.79 8.78 5.26 0.28 3.38 2.82 3.66 7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.20 1.14 1.14 1.10 1.08 3.00%
Adjusted Per Share Value based on latest NOSH - 189,148
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.94 20.19 11.58 5.49 4.88 2.89 6.46 27.61%
EPS 5.79 3.51 2.10 0.11 1.33 1.12 1.45 25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 0.5118 0.4789 0.4503 0.4476 0.4381 0.4275 20.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.66 1.36 1.71 1.32 1.60 1.10 0.99 -
P/RPS 2.36 2.69 5.89 9.50 12.88 15.16 6.07 -14.55%
P/EPS 11.40 15.49 32.51 467.56 47.38 39.06 27.02 -13.38%
EY 8.77 6.46 3.08 0.21 2.11 2.56 3.70 15.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.06 1.43 1.16 1.40 1.00 0.92 -9.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 20/11/14 21/11/13 22/11/12 14/11/11 10/11/10 -
Price 1.07 1.30 1.60 1.40 1.50 1.24 1.05 -
P/RPS 3.83 2.57 5.52 10.08 12.08 17.09 6.44 -8.28%
P/EPS 18.48 14.80 30.42 495.90 44.42 44.03 28.66 -7.04%
EY 5.41 6.76 3.29 0.20 2.25 2.27 3.49 7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.02 1.33 1.23 1.32 1.13 0.97 -2.56%

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