[INNO] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 123.37%
YoY- 33.94%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 145,061 140,241 129,167 118,601 115,034 114,651 117,761 14.86%
PBT 47,605 39,319 24,222 17,545 7,006 7,035 12,234 146.78%
Tax -11,029 -8,406 -5,548 -3,906 -900 -1,597 -2,215 190.74%
NP 36,576 30,913 18,674 13,639 6,106 5,438 10,019 136.53%
-
NP to SH 36,576 30,913 18,674 13,639 6,106 5,438 10,019 136.53%
-
Tax Rate 23.17% 21.38% 22.90% 22.26% 12.85% 22.70% 18.11% -
Total Cost 108,485 109,328 110,493 104,962 108,928 109,213 107,742 0.45%
-
Net Worth 335,200 335,200 325,623 316,515 306,469 301,680 311,257 5.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 21,548 9,577 9,577 4,788 4,788 4,788 4,788 171.83%
Div Payout % 58.91% 30.98% 51.29% 35.11% 78.42% 88.06% 47.79% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 335,200 335,200 325,623 316,515 306,469 301,680 311,257 5.05%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 25.21% 22.04% 14.46% 11.50% 5.31% 4.74% 8.51% -
ROE 10.91% 9.22% 5.73% 4.31% 1.99% 1.80% 3.22% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 30.29 29.29 26.97 24.73 24.02 23.94 24.59 14.86%
EPS 7.64 6.46 3.90 2.84 1.28 1.14 2.09 136.74%
DPS 4.50 2.00 2.00 1.00 1.00 1.00 1.00 171.82%
NAPS 0.70 0.70 0.68 0.66 0.64 0.63 0.65 5.05%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 30.29 29.29 26.97 24.77 24.02 23.94 24.59 14.86%
EPS 7.64 6.46 3.90 2.85 1.28 1.14 2.09 136.74%
DPS 4.50 2.00 2.00 1.00 1.00 1.00 1.00 171.82%
NAPS 0.70 0.70 0.68 0.661 0.64 0.63 0.65 5.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.03 0.71 0.53 0.96 0.64 0.70 0.74 -
P/RPS 3.40 2.42 1.96 3.88 2.66 2.92 3.01 8.43%
P/EPS 13.48 11.00 13.59 33.76 50.19 61.64 35.37 -47.34%
EY 7.42 9.09 7.36 2.96 1.99 1.62 2.83 89.80%
DY 4.37 2.82 3.77 1.04 1.56 1.43 1.35 118.35%
P/NAPS 1.47 1.01 0.78 1.45 1.00 1.11 1.14 18.41%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 17/08/20 27/05/20 24/02/20 18/11/19 29/08/19 10/09/19 -
Price 1.19 0.91 0.65 0.75 0.72 0.64 0.685 -
P/RPS 3.93 3.11 2.41 3.03 3.00 2.67 2.79 25.58%
P/EPS 15.58 14.10 16.67 26.37 56.47 56.36 32.74 -38.96%
EY 6.42 7.09 6.00 3.79 1.77 1.77 3.05 64.02%
DY 3.78 2.20 3.08 1.33 1.39 1.56 1.46 88.22%
P/NAPS 1.70 1.30 0.96 1.14 1.13 1.02 1.05 37.76%

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