[INNO] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 18.32%
YoY- 499.02%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 175,262 155,581 153,794 145,061 140,241 129,167 118,601 29.76%
PBT 64,686 50,697 47,568 47,605 39,319 24,222 17,545 138.84%
Tax -14,863 -11,466 -10,670 -11,029 -8,406 -5,548 -3,906 143.93%
NP 49,823 39,231 36,898 36,576 30,913 18,674 13,639 137.37%
-
NP to SH 49,823 39,231 36,898 36,576 30,913 18,674 13,639 137.37%
-
Tax Rate 22.98% 22.62% 22.43% 23.17% 21.38% 22.90% 22.26% -
Total Cost 125,439 116,350 116,896 108,485 109,328 110,493 104,962 12.62%
-
Net Worth 344,777 320,834 335,200 335,200 335,200 325,623 316,515 5.87%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 79,011 40,702 40,702 21,548 9,577 9,577 4,788 549.27%
Div Payout % 158.58% 103.75% 110.31% 58.91% 30.98% 51.29% 35.11% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 344,777 320,834 335,200 335,200 335,200 325,623 316,515 5.87%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 28.43% 25.22% 23.99% 25.21% 22.04% 14.46% 11.50% -
ROE 14.45% 12.23% 11.01% 10.91% 9.22% 5.73% 4.31% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.60 32.49 32.12 30.29 29.29 26.97 24.73 29.89%
EPS 10.40 8.19 7.71 7.64 6.46 3.90 2.84 137.76%
DPS 16.50 8.50 8.50 4.50 2.00 2.00 1.00 549.22%
NAPS 0.72 0.67 0.70 0.70 0.70 0.68 0.66 5.97%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.57 32.46 32.09 30.27 29.26 26.95 24.75 29.75%
EPS 10.40 8.19 7.70 7.63 6.45 3.90 2.85 137.21%
DPS 16.49 8.49 8.49 4.50 2.00 2.00 1.00 548.96%
NAPS 0.7194 0.6694 0.6994 0.6994 0.6994 0.6794 0.6604 5.87%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.965 1.05 1.17 1.03 0.71 0.53 0.96 -
P/RPS 2.64 3.23 3.64 3.40 2.42 1.96 3.88 -22.65%
P/EPS 9.27 12.82 15.18 13.48 11.00 13.59 33.76 -57.78%
EY 10.78 7.80 6.59 7.42 9.09 7.36 2.96 136.89%
DY 17.10 8.10 7.26 4.37 2.82 3.77 1.04 547.71%
P/NAPS 1.34 1.57 1.67 1.47 1.01 0.78 1.45 -5.12%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 24/05/21 22/02/21 19/11/20 17/08/20 27/05/20 24/02/20 -
Price 1.22 1.10 1.07 1.19 0.91 0.65 0.75 -
P/RPS 3.33 3.39 3.33 3.93 3.11 2.41 3.03 6.50%
P/EPS 11.73 13.43 13.89 15.58 14.10 16.67 26.37 -41.75%
EY 8.53 7.45 7.20 6.42 7.09 6.00 3.79 71.82%
DY 13.52 7.73 7.94 3.78 2.20 3.08 1.33 369.92%
P/NAPS 1.69 1.64 1.53 1.70 1.30 0.96 1.14 30.04%

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