[INNO] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 65.54%
YoY- 468.46%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 155,581 153,794 145,061 140,241 129,167 118,601 115,034 22.27%
PBT 50,697 47,568 47,605 39,319 24,222 17,545 7,006 273.66%
Tax -11,466 -10,670 -11,029 -8,406 -5,548 -3,906 -900 444.63%
NP 39,231 36,898 36,576 30,913 18,674 13,639 6,106 245.21%
-
NP to SH 39,231 36,898 36,576 30,913 18,674 13,639 6,106 245.21%
-
Tax Rate 22.62% 22.43% 23.17% 21.38% 22.90% 22.26% 12.85% -
Total Cost 116,350 116,896 108,485 109,328 110,493 104,962 108,928 4.48%
-
Net Worth 320,834 335,200 335,200 335,200 325,623 316,515 306,469 3.09%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 40,702 40,702 21,548 9,577 9,577 4,788 4,788 315.98%
Div Payout % 103.75% 110.31% 58.91% 30.98% 51.29% 35.11% 78.42% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 320,834 335,200 335,200 335,200 325,623 316,515 306,469 3.09%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 25.22% 23.99% 25.21% 22.04% 14.46% 11.50% 5.31% -
ROE 12.23% 11.01% 10.91% 9.22% 5.73% 4.31% 1.99% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.49 32.12 30.29 29.29 26.97 24.73 24.02 22.28%
EPS 8.19 7.71 7.64 6.46 3.90 2.84 1.28 244.26%
DPS 8.50 8.50 4.50 2.00 2.00 1.00 1.00 315.95%
NAPS 0.67 0.70 0.70 0.70 0.68 0.66 0.64 3.09%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.49 32.12 30.29 29.29 26.97 24.77 24.02 22.28%
EPS 8.19 7.71 7.64 6.46 3.90 2.85 1.28 244.26%
DPS 8.50 8.50 4.50 2.00 2.00 1.00 1.00 315.95%
NAPS 0.67 0.70 0.70 0.70 0.68 0.661 0.64 3.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.05 1.17 1.03 0.71 0.53 0.96 0.64 -
P/RPS 3.23 3.64 3.40 2.42 1.96 3.88 2.66 13.80%
P/EPS 12.82 15.18 13.48 11.00 13.59 33.76 50.19 -59.70%
EY 7.80 6.59 7.42 9.09 7.36 2.96 1.99 148.38%
DY 8.10 7.26 4.37 2.82 3.77 1.04 1.56 199.55%
P/NAPS 1.57 1.67 1.47 1.01 0.78 1.45 1.00 35.04%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 19/11/20 17/08/20 27/05/20 24/02/20 18/11/19 -
Price 1.10 1.07 1.19 0.91 0.65 0.75 0.72 -
P/RPS 3.39 3.33 3.93 3.11 2.41 3.03 3.00 8.48%
P/EPS 13.43 13.89 15.58 14.10 16.67 26.37 56.47 -61.58%
EY 7.45 7.20 6.42 7.09 6.00 3.79 1.77 160.46%
DY 7.73 7.94 3.78 2.20 3.08 1.33 1.39 213.56%
P/NAPS 1.64 1.53 1.70 1.30 0.96 1.14 1.13 28.15%

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