[INNO] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -36.01%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 119,550 64,384 41,835 26,405 14,326 22,185 33,942 23.32%
PBT 26,895 10,610 9,083 5,307 3,568 8,670 8,898 20.22%
Tax -6,691 -2,476 -2,151 -1,845 -612 -1,830 -1,272 31.84%
NP 20,204 8,134 6,932 3,462 2,956 6,840 7,626 17.61%
-
NP to SH 20,204 8,134 6,932 3,462 2,956 6,840 7,626 17.61%
-
Tax Rate 24.88% 23.34% 23.68% 34.77% 17.15% 21.11% 14.30% -
Total Cost 99,346 56,250 34,903 22,943 11,370 15,345 26,316 24.75%
-
Net Worth 491,789 230,630 222,817 213,938 208,521 205,097 127,800 25.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 491,789 230,630 222,817 213,938 208,521 205,097 127,800 25.15%
NOSH 409,824 190,603 190,442 189,325 187,857 188,163 106,500 25.15%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.90% 12.63% 16.57% 13.11% 20.63% 30.83% 22.47% -
ROE 4.11% 3.53% 3.11% 1.62% 1.42% 3.33% 5.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.17 33.78 21.97 13.95 7.63 11.79 31.87 -1.46%
EPS 4.93 4.27 3.64 1.83 1.57 3.64 7.16 -6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.17 1.13 1.11 1.09 1.20 0.00%
Adjusted Per Share Value based on latest NOSH - 189,325
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.94 13.43 8.73 5.51 2.99 4.63 7.08 23.32%
EPS 4.22 1.70 1.45 0.72 0.62 1.43 1.59 17.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0261 0.4812 0.4649 0.4464 0.4351 0.4279 0.2666 25.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.735 1.38 1.84 1.36 1.50 1.29 0.98 -
P/RPS 2.52 4.09 8.38 9.75 19.67 10.94 3.07 -3.23%
P/EPS 14.91 32.34 50.55 74.37 95.33 35.49 13.69 1.43%
EY 6.71 3.09 1.98 1.34 1.05 2.82 7.31 -1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.14 1.57 1.20 1.35 1.18 0.82 -4.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 26/05/14 23/05/13 28/05/12 23/05/11 24/05/10 -
Price 0.705 1.48 1.84 1.50 1.58 1.05 1.00 -
P/RPS 2.42 4.38 8.38 10.76 20.72 8.91 3.14 -4.24%
P/EPS 14.30 34.68 50.55 82.03 100.41 28.88 13.97 0.38%
EY 6.99 2.88 1.98 1.22 1.00 3.46 7.16 -0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.22 1.57 1.33 1.42 0.96 0.83 -5.52%

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