[INNO] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 95.72%
YoY- 307.2%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 153,794 144,653 147,852 155,860 118,600 109,373 104,572 29.17%
PBT 47,568 46,452 42,930 34,348 17,546 6,373 -618 -
Tax -10,670 -10,364 -9,542 -7,652 -3,906 -866 -542 622.52%
NP 36,898 36,088 33,388 26,696 13,640 5,506 -1,160 -
-
NP to SH 36,898 36,088 33,388 26,696 13,640 5,506 -1,160 -
-
Tax Rate 22.43% 22.31% 22.23% 22.28% 22.26% 13.59% - -
Total Cost 116,896 108,565 114,464 129,164 104,960 103,866 105,732 6.88%
-
Net Worth 335,200 335,200 335,200 325,623 316,515 306,469 301,680 7.24%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 31,125 28,731 19,154 38,308 4,795 6,384 9,577 118.62%
Div Payout % 84.36% 79.62% 57.37% 143.50% 35.16% 115.95% 0.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 335,200 335,200 335,200 325,623 316,515 306,469 301,680 7.24%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 23.99% 24.95% 22.58% 17.13% 11.50% 5.03% -1.11% -
ROE 11.01% 10.77% 9.96% 8.20% 4.31% 1.80% -0.38% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.12 30.21 30.88 32.55 24.73 22.84 21.84 29.17%
EPS 7.71 7.53 6.98 5.56 2.85 1.15 -0.24 -
DPS 6.50 6.00 4.00 8.00 1.00 1.33 2.00 118.62%
NAPS 0.70 0.70 0.70 0.68 0.66 0.64 0.63 7.24%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.12 30.21 30.88 32.55 24.77 22.84 21.84 29.17%
EPS 7.71 7.53 6.98 5.56 2.85 1.15 -0.24 -
DPS 6.50 6.00 4.00 8.00 1.00 1.33 2.00 118.62%
NAPS 0.70 0.70 0.70 0.68 0.661 0.64 0.63 7.24%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.17 1.03 0.71 0.53 0.96 0.64 0.70 -
P/RPS 3.64 3.41 2.30 1.63 3.88 2.80 3.21 8.70%
P/EPS 15.18 13.67 10.18 9.51 33.75 55.65 -288.97 -
EY 6.59 7.32 9.82 10.52 2.96 1.80 -0.35 -
DY 5.56 5.83 5.63 15.09 1.04 2.08 2.86 55.45%
P/NAPS 1.67 1.47 1.01 0.78 1.45 1.00 1.11 31.13%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 19/11/20 17/08/20 27/05/20 24/02/20 18/11/19 29/08/19 -
Price 1.07 1.19 0.91 0.65 0.75 0.72 0.64 -
P/RPS 3.33 3.94 2.95 2.00 3.03 3.15 2.93 8.86%
P/EPS 13.89 15.79 13.05 11.66 26.37 62.61 -264.20 -
EY 7.20 6.33 7.66 8.58 3.79 1.60 -0.38 -
DY 6.07 5.04 4.40 12.31 1.33 1.85 3.13 55.19%
P/NAPS 1.53 1.70 1.30 0.96 1.14 1.13 1.02 30.87%

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