[INNO] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 150.13%
YoY- 2978.28%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 40,752 153,794 108,490 73,926 38,965 118,600 82,030 -37.24%
PBT 11,716 47,568 34,839 21,465 8,587 17,546 4,780 81.68%
Tax -2,709 -10,670 -7,773 -4,771 -1,913 -3,906 -650 158.75%
NP 9,007 36,898 27,066 16,694 6,674 13,640 4,130 68.09%
-
NP to SH 9,007 36,898 27,066 16,694 6,674 13,640 4,130 68.09%
-
Tax Rate 23.12% 22.43% 22.31% 22.23% 22.28% 22.26% 13.60% -
Total Cost 31,745 116,896 81,424 57,232 32,291 104,960 77,900 -45.00%
-
Net Worth 320,834 335,200 335,200 335,200 325,623 316,515 306,469 3.09%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 9,577 31,125 21,548 9,577 9,577 4,795 4,788 58.68%
Div Payout % 106.33% 84.36% 79.62% 57.37% 143.50% 35.16% 115.95% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 320,834 335,200 335,200 335,200 325,623 316,515 306,469 3.09%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 22.10% 23.99% 24.95% 22.58% 17.13% 11.50% 5.03% -
ROE 2.81% 11.01% 8.07% 4.98% 2.05% 4.31% 1.35% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 8.51 32.12 22.66 15.44 8.14 24.73 17.13 -37.24%
EPS 1.88 7.71 5.65 3.49 1.39 2.85 0.86 68.35%
DPS 2.00 6.50 4.50 2.00 2.00 1.00 1.00 58.67%
NAPS 0.67 0.70 0.70 0.70 0.68 0.66 0.64 3.09%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 8.50 32.09 22.64 15.42 8.13 24.74 17.11 -37.24%
EPS 1.88 7.70 5.65 3.48 1.39 2.85 0.86 68.35%
DPS 2.00 6.49 4.50 2.00 2.00 1.00 1.00 58.67%
NAPS 0.6694 0.6994 0.6994 0.6994 0.6794 0.6604 0.6394 3.10%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.05 1.17 1.03 0.71 0.53 0.96 0.64 -
P/RPS 12.34 3.64 4.55 4.60 6.51 3.88 3.74 121.46%
P/EPS 55.82 15.18 18.22 20.37 38.03 33.75 74.21 -17.27%
EY 1.79 6.59 5.49 4.91 2.63 2.96 1.35 20.67%
DY 1.90 5.56 4.37 2.82 3.77 1.04 1.56 14.03%
P/NAPS 1.57 1.67 1.47 1.01 0.78 1.45 1.00 35.04%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 19/11/20 17/08/20 27/05/20 24/02/20 18/11/19 -
Price 1.10 1.07 1.19 0.91 0.65 0.75 0.72 -
P/RPS 12.93 3.33 5.25 5.89 7.99 3.03 4.20 111.47%
P/EPS 58.48 13.89 21.05 26.10 46.64 26.37 83.48 -21.10%
EY 1.71 7.20 4.75 3.83 2.14 3.79 1.20 26.60%
DY 1.82 6.07 3.78 2.20 3.08 1.33 1.39 19.66%
P/NAPS 1.64 1.53 1.70 1.30 0.96 1.14 1.13 28.15%

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