[INNO] QoQ Cumulative 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- 24.09%
YoY- -76.37%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 82,030 52,286 28,399 114,222 81,219 51,858 24,861 121.47%
PBT 4,780 -309 1,910 12,688 10,461 5,344 2,363 59.87%
Tax -650 -271 -271 -2,503 -2,253 -1,178 -560 10.43%
NP 4,130 -580 1,639 10,185 8,208 4,166 1,803 73.68%
-
NP to SH 4,130 -580 1,639 10,185 8,208 4,166 1,803 73.68%
-
Tax Rate 13.60% - 14.19% 19.73% 21.54% 22.04% 23.70% -
Total Cost 77,900 52,866 26,760 104,037 73,011 47,692 23,058 124.98%
-
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 4,788 4,788 4,788 14,365 14,365 14,365 14,365 -51.89%
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 1.35% -0.19% 0.53% 3.27% 1.32% 0.68% 0.28% -
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 17.13 10.92 5.93 23.85 16.96 10.83 5.19 121.51%
EPS 0.86 -0.12 0.34 2.13 1.71 0.87 0.38 72.29%
DPS 1.00 1.00 1.00 3.00 3.00 3.00 3.00 -51.89%
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 17.13 10.92 5.93 23.85 16.96 10.83 5.19 121.51%
EPS 0.86 -0.12 0.34 2.13 1.71 0.87 0.38 72.29%
DPS 1.00 1.00 1.00 3.00 3.00 3.00 3.00 -51.89%
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 3.74 6.41 12.48 2.56 4.42 7.20 15.12 -60.56%
P/EPS 74.21 -577.93 216.20 28.68 43.76 89.66 208.49 -49.74%
EY 1.35 -0.17 0.46 3.49 2.29 1.12 0.48 99.12%
DY 1.56 1.43 1.35 4.92 4.00 3.85 3.82 -44.92%
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 4.20 5.86 11.55 2.87 4.04 7.43 17.24 -60.95%
P/EPS 83.48 -528.39 200.13 32.21 39.96 92.53 237.70 -50.19%
EY 1.20 -0.19 0.50 3.11 2.50 1.08 0.42 101.22%
DY 1.39 1.56 1.46 4.38 4.38 3.73 3.35 -44.33%
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