[INNO] QoQ TTM 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- 36.92%
YoY- 86.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 153,794 145,061 140,241 129,167 118,601 115,034 114,651 21.52%
PBT 47,568 47,605 39,319 24,222 17,545 7,006 7,035 255.51%
Tax -10,670 -11,029 -8,406 -5,548 -3,906 -900 -1,597 252.70%
NP 36,898 36,576 30,913 18,674 13,639 6,106 5,438 256.33%
-
NP to SH 36,898 36,576 30,913 18,674 13,639 6,106 5,438 256.33%
-
Tax Rate 22.43% 23.17% 21.38% 22.90% 22.26% 12.85% 22.70% -
Total Cost 116,896 108,485 109,328 110,493 104,962 108,928 109,213 4.61%
-
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 40,702 21,548 9,577 9,577 4,788 4,788 4,788 313.83%
Div Payout % 110.31% 58.91% 30.98% 51.29% 35.11% 78.42% 88.06% -
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 23.99% 25.21% 22.04% 14.46% 11.50% 5.31% 4.74% -
ROE 11.01% 10.91% 9.22% 5.73% 4.31% 1.99% 1.80% -
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 32.12 30.29 29.29 26.97 24.73 24.02 23.94 21.53%
EPS 7.71 7.64 6.46 3.90 2.84 1.28 1.14 255.56%
DPS 8.50 4.50 2.00 2.00 1.00 1.00 1.00 313.80%
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 32.12 30.29 29.29 26.97 24.77 24.02 23.94 21.53%
EPS 7.71 7.64 6.46 3.90 2.85 1.28 1.14 255.56%
DPS 8.50 4.50 2.00 2.00 1.00 1.00 1.00 313.80%
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 3.64 3.40 2.42 1.96 3.88 2.66 2.92 15.75%
P/EPS 15.18 13.48 11.00 13.59 33.76 50.19 61.64 -60.54%
EY 6.59 7.42 9.09 7.36 2.96 1.99 1.62 153.74%
DY 7.26 4.37 2.82 3.77 1.04 1.56 1.43 193.94%
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 3.33 3.93 3.11 2.41 3.03 3.00 2.67 15.78%
P/EPS 13.89 15.58 14.10 16.67 26.37 56.47 56.36 -60.52%
EY 7.20 6.42 7.09 6.00 3.79 1.77 1.77 153.74%
DY 7.94 3.78 2.20 3.08 1.33 1.39 1.56 194.43%
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