[INNO] QoQ 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- -17.1%
YoY- -9.1%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 36,571 29,744 23,887 28,399 33,004 29,361 26,997 22.36%
PBT 12,766 5,088 -2,219 1,910 2,227 5,117 2,980 163.07%
Tax -3,256 -379 0 -271 -250 -1,076 -618 201.86%
NP 9,510 4,709 -2,219 1,639 1,977 4,041 2,362 152.44%
-
NP to SH 9,510 4,709 -2,219 1,639 1,977 4,041 2,362 152.44%
-
Tax Rate 25.51% 7.45% - 14.19% 11.23% 21.03% 20.74% -
Total Cost 27,061 25,035 26,106 26,760 31,027 25,320 24,635 6.44%
-
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 - - - 4,788 - - - -
Div Payout % - - - 292.16% - - - -
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 26.00% 15.83% -9.29% 5.77% 5.99% 13.76% 8.75% -
ROE 3.00% 1.54% -0.74% 0.53% 0.64% 0.65% 0.39% -
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 7.63 6.21 4.99 5.93 6.89 6.13 5.64 22.25%
EPS 1.99 0.98 -0.46 0.34 0.41 0.84 0.49 153.89%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
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 7.63 6.21 4.98 5.93 6.89 6.13 5.63 22.39%
EPS 1.98 0.98 -0.46 0.34 0.41 0.84 0.49 153.05%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.6604 0.6394 0.6294 0.6494 0.6494 1.2988 1.2788 -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 12.59 10.30 14.03 12.48 8.85 12.23 13.84 -6.09%
P/EPS 48.41 65.08 -151.06 216.20 147.75 88.87 158.13 -54.47%
EY 2.07 1.54 -0.66 0.46 0.68 1.13 0.63 120.53%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
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 9.84 11.59 12.83 11.55 9.94 11.17 14.28 -21.93%
P/EPS 37.82 73.22 -138.11 200.13 165.92 81.17 163.20 -62.17%
EY 2.64 1.37 -0.72 0.50 0.60 1.23 0.61 164.86%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
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