[INNO] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -83.27%
YoY- -76.47%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 114,222 108,292 103,716 99,444 138,211 123,564 120,110 -3.28%
PBT 12,688 13,948 10,688 9,452 55,449 52,452 47,504 -58.42%
Tax -2,503 -3,004 -2,356 -2,240 -12,352 -11,730 -10,652 -61.82%
NP 10,185 10,944 8,332 7,212 43,097 40,721 36,852 -57.47%
-
NP to SH 10,185 10,944 8,332 7,212 43,097 40,721 36,852 -57.47%
-
Tax Rate 19.73% 21.54% 22.04% 23.70% 22.28% 22.36% 22.42% -
Total Cost 104,037 97,348 95,384 92,232 95,114 82,842 83,258 15.96%
-
Net Worth 311,257 622,515 612,938 636,881 679,978 656,035 651,246 -38.78%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 14,365 19,154 28,731 57,462 19,154 25,539 19,154 -17.41%
Div Payout % 141.05% 175.02% 344.83% 796.77% 44.44% 62.72% 51.98% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 311,257 622,515 612,938 636,881 679,978 656,035 651,246 -38.78%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.92% 10.11% 8.03% 7.25% 31.18% 32.96% 30.68% -
ROE 3.27% 1.76% 1.36% 1.13% 6.34% 6.21% 5.66% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.85 22.61 21.66 20.77 28.86 25.80 25.08 -3.28%
EPS 2.13 2.28 1.74 1.52 8.97 8.48 7.70 -57.44%
DPS 3.00 4.00 6.00 12.00 4.00 5.33 4.00 -17.40%
NAPS 0.65 1.30 1.28 1.33 1.42 1.37 1.36 -38.78%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.85 22.61 21.66 20.77 28.86 25.80 25.08 -3.28%
EPS 2.13 2.28 1.74 1.52 9.00 8.48 7.70 -57.44%
DPS 3.00 4.00 6.00 12.00 4.00 5.33 4.00 -17.40%
NAPS 0.65 1.30 1.28 1.33 1.42 1.37 1.36 -38.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.61 0.75 0.78 0.785 1.17 1.28 1.10 -
P/RPS 2.56 3.32 3.60 3.78 4.05 4.96 4.39 -30.13%
P/EPS 28.68 32.82 44.83 52.12 13.00 15.05 14.29 58.90%
EY 3.49 3.05 2.23 1.92 7.69 6.64 7.00 -37.04%
DY 4.92 5.33 7.69 15.29 3.42 4.17 3.64 22.18%
P/NAPS 0.94 0.58 0.61 0.59 0.82 0.93 0.81 10.40%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 10/09/19 13/11/18 21/08/18 21/05/18 22/02/18 21/11/17 22/08/17 -
Price 0.685 0.685 0.805 0.895 0.885 1.22 1.20 -
P/RPS 2.87 3.03 3.72 4.31 3.07 4.73 4.78 -28.76%
P/EPS 32.21 29.97 46.27 59.43 9.83 14.35 15.59 62.00%
EY 3.11 3.34 2.16 1.68 10.17 6.97 6.41 -38.17%
DY 4.38 5.84 7.45 13.41 4.52 4.37 3.33 19.98%
P/NAPS 1.05 0.53 0.63 0.67 0.62 0.89 0.88 12.45%

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