[INNO] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -29.82%
YoY- 307.2%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 45,304 34,564 34,961 38,965 36,571 29,744 23,887 52.92%
PBT 12,729 13,374 12,878 8,587 12,766 5,088 -2,219 -
Tax -2,897 -3,002 -2,858 -1,913 -3,256 -379 0 -
NP 9,832 10,372 10,020 6,674 9,510 4,709 -2,219 -
-
NP to SH 9,832 10,372 10,020 6,674 9,510 4,709 -2,219 -
-
Tax Rate 22.76% 22.45% 22.19% 22.28% 25.51% 7.45% - -
Total Cost 35,472 24,192 24,941 32,291 27,061 25,035 26,106 22.56%
-
Net Worth 335,200 335,200 335,200 325,623 316,515 306,469 301,680 7.24%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 19,154 11,971 - 9,577 - - - -
Div Payout % 194.82% 115.42% - 143.50% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 335,200 335,200 335,200 325,623 316,515 306,469 301,680 7.24%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 21.70% 30.01% 28.66% 17.13% 26.00% 15.83% -9.29% -
ROE 2.93% 3.09% 2.99% 2.05% 3.00% 1.54% -0.74% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.46 7.22 7.30 8.14 7.63 6.21 4.99 52.88%
EPS 2.05 2.17 2.09 1.39 1.99 0.98 -0.46 -
DPS 4.00 2.50 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.68 0.66 0.64 0.63 7.24%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.46 7.22 7.30 8.14 7.64 6.21 4.99 52.88%
EPS 2.05 2.17 2.09 1.39 1.99 0.98 -0.46 -
DPS 4.00 2.50 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.68 0.661 0.64 0.63 7.24%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.17 1.03 0.71 0.53 0.96 0.64 0.70 -
P/RPS 12.37 14.27 9.72 6.51 12.59 10.30 14.03 -8.01%
P/EPS 56.98 47.55 33.93 38.03 48.41 65.08 -151.06 -
EY 1.75 2.10 2.95 2.63 2.07 1.54 -0.66 -
DY 3.42 2.43 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 1.67 1.47 1.01 0.78 1.45 1.00 1.11 31.13%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 19/11/20 17/08/20 27/05/20 24/02/20 18/11/19 29/08/19 -
Price 1.07 1.19 0.91 0.65 0.75 0.72 0.64 -
P/RPS 11.31 16.49 12.46 7.99 9.84 11.59 12.83 -8.02%
P/EPS 52.11 54.94 43.49 46.64 37.82 73.22 -138.11 -
EY 1.92 1.82 2.30 2.14 2.64 1.37 -0.72 -
DY 3.74 2.10 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 1.53 1.70 1.30 0.96 1.14 1.13 1.02 30.87%

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