[INNO] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.73%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 133,610 139,820 119,550 64,384 41,835 26,405 14,326 45.05%
PBT 45,791 49,014 26,895 10,610 9,083 5,307 3,568 52.98%
Tax -10,285 -11,012 -6,691 -2,476 -2,151 -1,845 -612 60.01%
NP 35,506 38,002 20,204 8,134 6,932 3,462 2,956 51.30%
-
NP to SH 35,506 38,002 20,204 8,134 6,932 3,462 2,956 51.30%
-
Tax Rate 22.46% 22.47% 24.88% 23.34% 23.68% 34.77% 17.15% -
Total Cost 98,104 101,818 99,346 56,250 34,903 22,943 11,370 43.19%
-
Net Worth 636,881 478,857 491,789 230,630 222,817 213,938 208,521 20.44%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 23,942 9,577 - - - - - -
Div Payout % 67.43% 25.20% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 636,881 478,857 491,789 230,630 222,817 213,938 208,521 20.44%
NOSH 478,857 478,857 409,824 190,603 190,442 189,325 187,857 16.86%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.57% 27.18% 16.90% 12.63% 16.57% 13.11% 20.63% -
ROE 5.57% 7.94% 4.11% 3.53% 3.11% 1.62% 1.42% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 27.90 29.20 29.17 33.78 21.97 13.95 7.63 24.10%
EPS 7.41 7.94 4.93 4.27 3.64 1.83 1.57 29.49%
DPS 5.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.00 1.20 1.21 1.17 1.13 1.11 3.05%
Adjusted Per Share Value based on latest NOSH - 190,603
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 27.90 29.20 24.97 13.45 8.74 5.51 2.99 45.07%
EPS 7.41 7.94 4.22 1.70 1.45 0.72 0.62 51.17%
DPS 5.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.00 1.027 0.4816 0.4653 0.4468 0.4355 20.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.785 1.17 0.735 1.38 1.84 1.36 1.50 -
P/RPS 2.81 4.01 2.52 4.09 8.38 9.75 19.67 -27.68%
P/EPS 10.59 14.74 14.91 32.34 50.55 74.37 95.33 -30.65%
EY 9.45 6.78 6.71 3.09 1.98 1.34 1.05 44.20%
DY 6.37 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.17 0.61 1.14 1.57 1.20 1.35 -12.88%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 23/05/17 24/05/16 28/05/15 26/05/14 23/05/13 28/05/12 -
Price 0.895 1.20 0.705 1.48 1.84 1.50 1.58 -
P/RPS 3.21 4.11 2.42 4.38 8.38 10.76 20.72 -26.70%
P/EPS 12.07 15.12 14.30 34.68 50.55 82.03 100.41 -29.73%
EY 8.28 6.61 6.99 2.88 1.98 1.22 1.00 42.21%
DY 5.59 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.20 0.59 1.22 1.57 1.33 1.42 -11.76%

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