[INNO] QoQ Cumulative 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- -83.91%
YoY- -9.1%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative 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 82,030 52,286 28,399 114,222 81,219 51,858 73.32%
PBT 17,546 4,780 -309 1,910 12,688 10,461 5,344 120.42%
Tax -3,906 -650 -271 -271 -2,503 -2,253 -1,178 121.87%
NP 13,640 4,130 -580 1,639 10,185 8,208 4,166 120.01%
-
NP to SH 13,640 4,130 -580 1,639 10,185 8,208 4,166 120.01%
-
Tax Rate 22.26% 13.60% - 14.19% 19.73% 21.54% 22.04% -
Total Cost 104,960 77,900 52,866 26,760 104,037 73,011 47,692 68.95%
-
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 4,788 4,788 4,788 14,365 14,365 14,365 -51.78%
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% 1.35% -0.19% 0.53% 3.27% 1.32% 0.68% -
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 17.13 10.92 5.93 23.85 16.96 10.83 73.14%
EPS 2.85 0.86 -0.12 0.34 2.13 1.71 0.87 120.09%
DPS 1.00 1.00 1.00 1.00 3.00 3.00 3.00 -51.82%
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 17.13 10.92 5.93 23.85 16.96 10.83 73.33%
EPS 2.85 0.86 -0.12 0.34 2.13 1.71 0.87 120.09%
DPS 1.00 1.00 1.00 1.00 3.00 3.00 3.00 -51.82%
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 3.74 6.41 12.48 2.56 4.42 7.20 -33.70%
P/EPS 33.75 74.21 -577.93 216.20 28.68 43.76 89.66 -47.77%
EY 2.96 1.35 -0.17 0.46 3.49 2.29 1.12 90.81%
DY 1.04 1.56 1.43 1.35 4.92 4.00 3.85 -58.11%
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 4.20 5.86 11.55 2.87 4.04 7.43 -44.91%
P/EPS 26.37 83.48 -528.39 200.13 32.21 39.96 92.53 -56.59%
EY 3.79 1.20 -0.19 0.50 3.11 2.50 1.08 130.40%
DY 1.33 1.39 1.56 1.46 4.38 4.38 3.73 -49.62%
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