[INNO] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -6.94%
YoY- -76.37%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 109,373 104,572 113,596 114,222 108,292 103,716 99,444 6.54%
PBT 6,373 -618 7,640 12,688 13,948 10,688 9,452 -23.08%
Tax -866 -542 -1,084 -2,503 -3,004 -2,356 -2,240 -46.89%
NP 5,506 -1,160 6,556 10,185 10,944 8,332 7,212 -16.45%
-
NP to SH 5,506 -1,160 6,556 10,185 10,944 8,332 7,212 -16.45%
-
Tax Rate 13.59% - 14.19% 19.73% 21.54% 22.04% 23.70% -
Total Cost 103,866 105,732 107,040 104,037 97,348 95,384 92,232 8.23%
-
Net Worth 306,469 301,680 311,257 311,257 622,515 612,938 636,881 -38.56%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,384 9,577 19,154 14,365 19,154 28,731 57,462 -76.85%
Div Payout % 115.95% 0.00% 292.16% 141.05% 175.02% 344.83% 796.77% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 306,469 301,680 311,257 311,257 622,515 612,938 636,881 -38.56%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.03% -1.11% 5.77% 8.92% 10.11% 8.03% 7.25% -
ROE 1.80% -0.38% 2.11% 3.27% 1.76% 1.36% 1.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.84 21.84 23.72 23.85 22.61 21.66 20.77 6.53%
EPS 1.15 -0.24 1.36 2.13 2.28 1.74 1.52 -16.95%
DPS 1.33 2.00 4.00 3.00 4.00 6.00 12.00 -76.89%
NAPS 0.64 0.63 0.65 0.65 1.30 1.28 1.33 -38.56%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.84 21.84 23.72 23.85 22.61 21.66 20.77 6.53%
EPS 1.15 -0.24 1.36 2.13 2.28 1.74 1.52 -16.95%
DPS 1.33 2.00 4.00 3.00 4.00 6.00 12.00 -76.89%
NAPS 0.64 0.63 0.65 0.65 1.30 1.28 1.33 -38.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.64 0.70 0.74 0.61 0.75 0.78 0.785 -
P/RPS 2.80 3.21 3.12 2.56 3.32 3.60 3.78 -18.11%
P/EPS 55.65 -288.97 54.05 28.68 32.82 44.83 52.12 4.46%
EY 1.80 -0.35 1.85 3.49 3.05 2.23 1.92 -4.20%
DY 2.08 2.86 5.41 4.92 5.33 7.69 15.29 -73.51%
P/NAPS 1.00 1.11 1.14 0.94 0.58 0.61 0.59 42.11%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 29/08/19 10/09/19 10/09/19 13/11/18 21/08/18 21/05/18 -
Price 0.72 0.64 0.685 0.685 0.685 0.805 0.895 -
P/RPS 3.15 2.93 2.89 2.87 3.03 3.72 4.31 -18.84%
P/EPS 62.61 -264.20 50.03 32.21 29.97 46.27 59.43 3.53%
EY 1.60 -0.38 2.00 3.11 3.34 2.16 1.68 -3.19%
DY 1.85 3.13 5.84 4.38 5.84 7.45 13.41 -73.26%
P/NAPS 1.13 1.02 1.05 1.05 0.53 0.63 0.67 41.64%

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