[INNO] YoY Annualized Quarter 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- 8.09%

YoY- 555.35%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	218,477	285,068	200,012	144,653	109,373	108,292	123,564	9.95%
YoY %	-23.36%	42.53%	38.27%	32.26%	1.00%	-12.36%	-	-
Horiz. %	176.81%	230.70%	161.87%	117.07%	88.52%	87.64%	100.00%	-
PBT	63,342	131,072	93,434	46,452	6,373	13,948	52,452	3.19%
YoY %	-51.67%	40.28%	101.14%	628.89%	-54.31%	-73.41%	-	-
Horiz. %	120.76%	249.89%	178.13%	88.56%	12.15%	26.59%	100.00%	-
Tax	-14,233	-30,477	-21,692	-10,364	-866	-3,004	-11,730	3.27%
YoY %	53.30%	-40.50%	-109.30%	-1,096.77%	71.17%	74.39%	-	-
Horiz. %	121.34%	259.82%	184.93%	88.35%	7.38%	25.61%	100.00%	-
NP	49,109	100,594	71,742	36,088	5,506	10,944	40,721	3.16%
YoY %	-51.18%	40.22%	98.80%	555.43%	-49.69%	-73.12%	-	-
Horiz. %	120.60%	247.03%	176.18%	88.62%	13.52%	26.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,109	100,594	71,742	36,088	5,506	10,944	40,721	3.16%
YoY %	-51.18%	40.22%	98.80%	555.43%	-49.69%	-73.12%	-	-
Horiz. %	120.60%	247.03%	176.18%	88.62%	13.52%	26.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.47%	23.25%	23.22%	22.31%	13.59%	21.54%	22.36%	-
YoY %	-3.35%	0.13%	4.08%	64.16%	-36.91%	-3.67%	-	-
Horiz. %	100.49%	103.98%	103.85%	99.78%	60.78%	96.33%	100.00%	-
Total Cost	169,368	184,473	128,269	108,565	103,866	97,348	82,842	12.65%
YoY %	-8.19%	43.82%	18.15%	4.52%	6.70%	17.51%	-	-
Horiz. %	204.45%	222.68%	154.84%	131.05%	125.38%	117.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	306,469	306,469	320,834	335,200	306,469	622,515	656,035	-11.90%
YoY %	0.00%	-4.48%	-4.29%	9.37%	-50.77%	-5.11%	-	-
Horiz. %	46.72%	46.72%	48.91%	51.09%	46.72%	94.89%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	44,693	102,156	102,156	28,731	6,384	19,154	25,539	9.77%
YoY %	-56.25%	0.00%	255.56%	350.05%	-66.67%	-25.00%	-	-
Horiz. %	175.00%	400.00%	400.00%	112.50%	25.00%	75.00%	100.00%	-
Div Payout %	91.01%	101.55%	142.39%	79.62%	115.95%	175.02%	62.72%	-
YoY %	-10.38%	-28.68%	78.84%	-31.33%	-33.75%	179.05%	-	-
Horiz. %	145.11%	161.91%	227.02%	126.95%	184.87%	279.05%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	306,469	306,469	320,834	335,200	306,469	622,515	656,035	-11.90%
YoY %	0.00%	-4.48%	-4.29%	9.37%	-50.77%	-5.11%	-	-
Horiz. %	46.72%	46.72%	48.91%	51.09%	46.72%	94.89%	100.00%	-
NOSH	478,857	478,857	478,857	478,857	478,857	478,857	478,857	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	22.48%	35.29%	35.87%	24.95%	5.03%	10.11%	32.96%	-
YoY %	-36.30%	-1.62%	43.77%	396.02%	-50.25%	-69.33%	-	-
Horiz. %	68.20%	107.07%	108.83%	75.70%	15.26%	30.67%	100.00%	-
ROE	16.02%	32.82%	22.36%	10.77%	1.80%	1.76%	6.21%	-
YoY %	-51.19%	46.78%	107.61%	498.33%	2.27%	-71.66%	-	-
Horiz. %	257.97%	528.50%	360.06%	173.43%	28.99%	28.34%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	45.62	59.53	41.77	30.21	22.84	22.61	25.80	9.96%
YoY %	-23.37%	42.52%	38.27%	32.27%	1.02%	-12.36%	-	-
Horiz. %	176.82%	230.74%	161.90%	117.09%	88.53%	87.64%	100.00%	-
EPS	10.25	21.01	14.99	7.53	1.15	2.28	8.48	3.20%
YoY %	-51.21%	40.16%	99.07%	554.78%	-49.56%	-73.11%	-	-
Horiz. %	120.87%	247.76%	176.77%	88.80%	13.56%	26.89%	100.00%	-
DPS	9.33	21.33	21.33	6.00	1.33	4.00	5.33	9.77%
YoY %	-56.26%	0.00%	255.50%	351.13%	-66.75%	-24.95%	-	-
Horiz. %	175.05%	400.19%	400.19%	112.57%	24.95%	75.05%	100.00%	-
NAPS	0.64	0.64	0.67	0.70	0.64	1.30	1.37	-11.90%
YoY %	0.00%	-4.48%	-4.29%	9.38%	-50.77%	-5.11%	-	-
Horiz. %	46.72%	46.72%	48.91%	51.09%	46.72%	94.89%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 478,857
RPS	45.62	59.53	41.77	30.21	22.84	22.61	25.80	9.96%
YoY %	-23.37%	42.52%	38.27%	32.27%	1.02%	-12.36%	-	-
Horiz. %	176.82%	230.74%	161.90%	117.09%	88.53%	87.64%	100.00%	-
EPS	10.25	21.01	14.99	7.53	1.15	2.28	8.48	3.20%
YoY %	-51.21%	40.16%	99.07%	554.78%	-49.56%	-73.11%	-	-
Horiz. %	120.87%	247.76%	176.77%	88.80%	13.56%	26.89%	100.00%	-
DPS	9.33	21.33	21.33	6.00	1.33	4.00	5.33	9.77%
YoY %	-56.26%	0.00%	255.50%	351.13%	-66.75%	-24.95%	-	-
Horiz. %	175.05%	400.19%	400.19%	112.57%	24.95%	75.05%	100.00%	-
NAPS	0.64	0.64	0.67	0.70	0.64	1.30	1.37	-11.90%
YoY %	0.00%	-4.48%	-4.29%	9.38%	-50.77%	-5.11%	-	-
Horiz. %	46.72%	46.72%	48.91%	51.09%	46.72%	94.89%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.25	1.34	1.19	1.03	0.64	0.75	1.28	-
P/RPS	2.74	2.25	2.85	3.41	2.80	3.32	4.96	-9.41%
YoY %	21.78%	-21.05%	-16.42%	21.79%	-15.66%	-33.06%	-	-
Horiz. %	55.24%	45.36%	57.46%	68.75%	56.45%	66.94%	100.00%	-
P/EPS	12.19	6.38	7.94	13.67	55.65	32.82	15.05	-3.45%
YoY %	91.07%	-19.65%	-41.92%	-75.44%	69.56%	118.07%	-	-
Horiz. %	81.00%	42.39%	52.76%	90.83%	369.77%	218.07%	100.00%	-
EY	8.20	15.68	12.59	7.32	1.80	3.05	6.64	3.57%
YoY %	-47.70%	24.54%	71.99%	306.67%	-40.98%	-54.07%	-	-
Horiz. %	123.49%	236.14%	189.61%	110.24%	27.11%	45.93%	100.00%	-
DY	7.47	15.92	17.93	5.83	2.08	5.33	4.17	10.19%
YoY %	-53.08%	-11.21%	207.55%	180.29%	-60.98%	27.82%	-	-
Horiz. %	179.14%	381.77%	429.98%	139.81%	49.88%	127.82%	100.00%	-
P/NAPS	1.95	2.09	1.78	1.47	1.00	0.58	0.93	13.12%
YoY %	-6.70%	17.42%	21.09%	47.00%	72.41%	-37.63%	-	-
Horiz. %	209.68%	224.73%	191.40%	158.06%	107.53%	62.37%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/23	22/11/22	25/11/21	19/11/20	18/11/19	13/11/18	21/11/17	-
Price	1.29	1.58	1.35	1.19	0.72	0.685	1.22	-
P/RPS	2.83	2.65	3.23	3.94	3.15	3.03	4.73	-8.20%
YoY %	6.79%	-17.96%	-18.02%	25.08%	3.96%	-35.94%	-	-
Horiz. %	59.83%	56.03%	68.29%	83.30%	66.60%	64.06%	100.00%	-
P/EPS	12.58	7.52	9.01	15.79	62.61	29.97	14.35	-2.16%
YoY %	67.29%	-16.54%	-42.94%	-74.78%	108.91%	108.85%	-	-
Horiz. %	87.67%	52.40%	62.79%	110.03%	436.31%	208.85%	100.00%	-
EY	7.95	13.30	11.10	6.33	1.60	3.34	6.97	2.21%
YoY %	-40.23%	19.82%	75.36%	295.62%	-52.10%	-52.08%	-	-
Horiz. %	114.06%	190.82%	159.25%	90.82%	22.96%	47.92%	100.00%	-
DY	7.24	13.50	15.80	5.04	1.85	5.84	4.37	8.77%
YoY %	-46.37%	-14.56%	213.49%	172.43%	-68.32%	33.64%	-	-
Horiz. %	165.68%	308.92%	361.56%	115.33%	42.33%	133.64%	100.00%	-
P/NAPS	2.02	2.47	2.01	1.70	1.13	0.53	0.89	14.63%
YoY %	-18.22%	22.89%	18.24%	50.44%	113.21%	-40.45%	-	-
Horiz. %	226.97%	277.53%	225.84%	191.01%	126.97%	59.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos