[INNO] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -35.63%
YoY- -9.1%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 118,600 109,373 104,572 113,596 114,222 108,292 103,716 9.32%
PBT 17,546 6,373 -618 7,640 12,688 13,948 10,688 39.03%
Tax -3,906 -866 -542 -1,084 -2,503 -3,004 -2,356 39.94%
NP 13,640 5,506 -1,160 6,556 10,185 10,944 8,332 38.77%
-
NP to SH 13,640 5,506 -1,160 6,556 10,185 10,944 8,332 38.77%
-
Tax Rate 22.26% 13.59% - 14.19% 19.73% 21.54% 22.04% -
Total Cost 104,960 103,866 105,732 107,040 104,037 97,348 95,384 6.56%
-
Net Worth 316,515 306,469 301,680 311,257 311,257 622,515 612,938 -35.55%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,795 6,384 9,577 19,154 14,365 19,154 28,731 -69.58%
Div Payout % 35.16% 115.95% 0.00% 292.16% 141.05% 175.02% 344.83% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 316,515 306,469 301,680 311,257 311,257 622,515 612,938 -35.55%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.50% 5.03% -1.11% 5.77% 8.92% 10.11% 8.03% -
ROE 4.31% 1.80% -0.38% 2.11% 3.27% 1.76% 1.36% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 24.73 22.84 21.84 23.72 23.85 22.61 21.66 9.21%
EPS 2.85 1.15 -0.24 1.36 2.13 2.28 1.74 38.82%
DPS 1.00 1.33 2.00 4.00 3.00 4.00 6.00 -69.61%
NAPS 0.66 0.64 0.63 0.65 0.65 1.30 1.28 -35.62%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 24.77 22.84 21.84 23.72 23.85 22.61 21.66 9.32%
EPS 2.85 1.15 -0.24 1.36 2.13 2.28 1.74 38.82%
DPS 1.00 1.33 2.00 4.00 3.00 4.00 6.00 -69.61%
NAPS 0.661 0.64 0.63 0.65 0.65 1.30 1.28 -35.55%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.96 0.64 0.70 0.74 0.61 0.75 0.78 -
P/RPS 3.88 2.80 3.21 3.12 2.56 3.32 3.60 5.10%
P/EPS 33.75 55.65 -288.97 54.05 28.68 32.82 44.83 -17.20%
EY 2.96 1.80 -0.35 1.85 3.49 3.05 2.23 20.71%
DY 1.04 2.08 2.86 5.41 4.92 5.33 7.69 -73.55%
P/NAPS 1.45 1.00 1.11 1.14 0.94 0.58 0.61 77.83%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 18/11/19 29/08/19 10/09/19 10/09/19 13/11/18 21/08/18 -
Price 0.75 0.72 0.64 0.685 0.685 0.685 0.805 -
P/RPS 3.03 3.15 2.93 2.89 2.87 3.03 3.72 -12.75%
P/EPS 26.37 62.61 -264.20 50.03 32.21 29.97 46.27 -31.18%
EY 3.79 1.60 -0.38 2.00 3.11 3.34 2.16 45.32%
DY 1.33 1.85 3.13 5.84 4.38 5.84 7.45 -68.19%
P/NAPS 1.14 1.13 1.02 1.05 1.05 0.53 0.63 48.33%

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