[INNO] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 36.33%
YoY- 170.51%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 150,009 95,394 40,752 153,794 108,490 73,926 38,965 145.43%
PBT 70,076 38,583 11,716 47,568 34,839 21,465 8,587 304.82%
Tax -16,269 -8,964 -2,709 -10,670 -7,773 -4,771 -1,913 316.10%
NP 53,807 29,619 9,007 36,898 27,066 16,694 6,674 301.55%
-
NP to SH 53,807 29,619 9,007 36,898 27,066 16,694 6,674 301.55%
-
Tax Rate 23.22% 23.23% 23.12% 22.43% 22.31% 22.23% 22.28% -
Total Cost 96,202 65,775 31,745 116,896 81,424 57,232 32,291 106.90%
-
Net Worth 320,834 344,777 320,834 335,200 335,200 335,200 325,623 -0.98%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 76,617 47,885 9,577 31,125 21,548 9,577 9,577 299.49%
Div Payout % 142.39% 161.67% 106.33% 84.36% 79.62% 57.37% 143.50% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 320,834 344,777 320,834 335,200 335,200 335,200 325,623 -0.98%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 35.87% 31.05% 22.10% 23.99% 24.95% 22.58% 17.13% -
ROE 16.77% 8.59% 2.81% 11.01% 8.07% 4.98% 2.05% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.33 19.92 8.51 32.12 22.66 15.44 8.14 145.39%
EPS 11.24 6.19 1.88 7.71 5.65 3.49 1.39 302.36%
DPS 16.00 10.00 2.00 6.50 4.50 2.00 2.00 299.49%
NAPS 0.67 0.72 0.67 0.70 0.70 0.70 0.68 -0.98%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.30 19.90 8.50 32.09 22.64 15.42 8.13 145.44%
EPS 11.23 6.18 1.88 7.70 5.65 3.48 1.39 302.12%
DPS 15.99 9.99 2.00 6.49 4.50 2.00 2.00 299.32%
NAPS 0.6694 0.7194 0.6694 0.6994 0.6994 0.6994 0.6794 -0.98%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.19 0.965 1.05 1.17 1.03 0.71 0.53 -
P/RPS 3.80 4.84 12.34 3.64 4.55 4.60 6.51 -30.13%
P/EPS 10.59 15.60 55.82 15.18 18.22 20.37 38.03 -57.32%
EY 9.44 6.41 1.79 6.59 5.49 4.91 2.63 134.24%
DY 13.45 10.36 1.90 5.56 4.37 2.82 3.77 133.30%
P/NAPS 1.78 1.34 1.57 1.67 1.47 1.01 0.78 73.24%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 24/05/21 22/02/21 19/11/20 17/08/20 27/05/20 -
Price 1.35 1.22 1.10 1.07 1.19 0.91 0.65 -
P/RPS 4.31 6.12 12.93 3.33 5.25 5.89 7.99 -33.70%
P/EPS 12.01 19.72 58.48 13.89 21.05 26.10 46.64 -59.49%
EY 8.32 5.07 1.71 7.20 4.75 3.83 2.14 147.04%
DY 11.85 8.20 1.82 6.07 3.78 2.20 3.08 145.33%
P/NAPS 2.01 1.69 1.64 1.53 1.70 1.30 0.96 63.58%

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