[INNO] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -50.95%
YoY- -76.34%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 115,034 114,651 117,761 114,223 126,756 130,013 133,610 -9.48%
PBT 7,006 7,035 12,234 12,687 26,569 36,898 45,791 -71.36%
Tax -900 -1,597 -2,215 -2,504 -5,808 -8,204 -10,285 -80.26%
NP 6,106 5,438 10,019 10,183 20,761 28,694 35,506 -69.04%
-
NP to SH 6,106 5,438 10,019 10,183 20,761 28,694 35,506 -69.04%
-
Tax Rate 12.85% 22.70% 18.11% 19.74% 21.86% 22.23% 22.46% -
Total Cost 108,928 109,213 107,742 104,040 105,995 101,319 98,104 7.21%
-
Net Worth 306,469 301,680 311,257 311,257 622,515 612,938 636,881 -38.56%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,788 4,788 4,788 14,365 14,365 23,942 23,942 -65.76%
Div Payout % 78.42% 88.06% 47.79% 141.08% 69.20% 83.44% 67.43% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 306,469 301,680 311,257 311,257 622,515 612,938 636,881 -38.56%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.31% 4.74% 8.51% 8.92% 16.38% 22.07% 26.57% -
ROE 1.99% 1.80% 3.22% 3.27% 3.34% 4.68% 5.57% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.02 23.94 24.59 23.85 26.47 27.15 27.90 -9.49%
EPS 1.28 1.14 2.09 2.13 4.34 5.99 7.41 -68.95%
DPS 1.00 1.00 1.00 3.00 3.00 5.00 5.00 -65.76%
NAPS 0.64 0.63 0.65 0.65 1.30 1.28 1.33 -38.56%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.00 23.92 24.57 23.83 26.45 27.13 27.88 -9.49%
EPS 1.27 1.13 2.09 2.12 4.33 5.99 7.41 -69.11%
DPS 1.00 1.00 1.00 3.00 3.00 5.00 5.00 -65.76%
NAPS 0.6394 0.6294 0.6494 0.6494 1.2988 1.2788 1.3288 -38.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.64 0.70 0.74 0.61 0.75 0.78 0.785 -
P/RPS 2.66 2.92 3.01 2.56 2.83 2.87 2.81 -3.58%
P/EPS 50.19 61.64 35.37 28.69 17.30 13.02 10.59 181.88%
EY 1.99 1.62 2.83 3.49 5.78 7.68 9.45 -64.57%
DY 1.56 1.43 1.35 4.92 4.00 6.41 6.37 -60.82%
P/NAPS 1.00 1.11 1.14 0.94 0.58 0.61 0.59 42.11%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 29/08/19 10/09/19 10/09/19 13/11/18 21/08/18 21/05/18 -
Price 0.72 0.64 0.685 0.685 0.685 0.805 0.895 -
P/RPS 3.00 2.67 2.79 2.87 2.59 2.96 3.21 -4.40%
P/EPS 56.47 56.36 32.74 32.21 15.80 13.43 12.07 179.46%
EY 1.77 1.77 3.05 3.10 6.33 7.44 8.28 -64.21%
DY 1.39 1.56 1.46 4.38 4.38 6.21 5.59 -60.42%
P/NAPS 1.13 1.02 1.05 1.05 0.53 0.63 0.67 41.64%

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