[INNO] YoY Annualized Quarter 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- 147.7%
YoY- 33.92%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 270,219 229,999 153,794 118,600 114,222 138,211 136,349 12.06%
PBT 111,538 113,563 47,568 17,546 12,688 55,449 41,387 17.95%
Tax -26,449 -26,494 -10,670 -3,906 -2,503 -12,352 -10,028 17.53%
NP 85,089 87,069 36,898 13,640 10,185 43,097 31,359 18.09%
-
NP to SH 85,089 87,069 36,898 13,640 10,185 43,097 31,359 18.09%
-
Tax Rate 23.71% 23.33% 22.43% 22.26% 19.73% 22.28% 24.23% -
Total Cost 185,130 142,930 116,896 104,960 104,037 95,114 104,990 9.90%
-
Net Worth 301,680 325,623 335,200 316,515 311,257 679,978 613,963 -11.16%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 88,588 105,348 31,125 4,795 14,365 19,154 - -
Div Payout % 104.11% 120.99% 84.36% 35.16% 141.05% 44.44% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 301,680 325,623 335,200 316,515 311,257 679,978 613,963 -11.16%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 461,626 0.61%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 31.49% 37.86% 23.99% 11.50% 8.92% 31.18% 23.00% -
ROE 28.21% 26.74% 11.01% 4.31% 3.27% 6.34% 5.11% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 56.43 48.03 32.12 24.73 23.85 28.86 29.54 11.38%
EPS 17.77 18.18 7.71 2.85 2.13 8.97 6.71 17.61%
DPS 18.50 22.00 6.50 1.00 3.00 4.00 0.00 -
NAPS 0.63 0.68 0.70 0.66 0.65 1.42 1.33 -11.70%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 56.43 48.03 32.12 24.77 23.85 28.86 28.47 12.07%
EPS 17.77 18.18 7.71 2.85 2.13 9.00 6.55 18.08%
DPS 18.50 22.00 6.50 1.00 3.00 4.00 0.00 -
NAPS 0.63 0.68 0.70 0.661 0.65 1.42 1.2821 -11.16%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.59 1.29 1.17 0.96 0.61 1.17 1.12 -
P/RPS 2.82 2.69 3.64 3.88 2.56 4.05 3.79 -4.80%
P/EPS 8.95 7.09 15.18 33.75 28.68 13.00 16.49 -9.67%
EY 11.18 14.10 6.59 2.96 3.49 7.69 6.07 10.71%
DY 11.64 17.05 5.56 1.04 4.92 3.42 0.00 -
P/NAPS 2.52 1.90 1.67 1.45 0.94 0.82 0.84 20.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 25/02/22 22/02/21 24/02/20 10/09/19 22/02/18 20/02/17 -
Price 1.55 2.03 1.07 0.75 0.685 0.885 1.35 -
P/RPS 2.75 4.23 3.33 3.03 2.87 3.07 4.57 -8.11%
P/EPS 8.72 11.16 13.89 26.37 32.21 9.83 19.87 -12.82%
EY 11.46 8.96 7.20 3.79 3.11 10.17 5.03 14.70%
DY 11.94 10.84 6.07 1.33 4.38 4.52 0.00 -
P/NAPS 2.46 2.99 1.53 1.14 1.05 0.62 1.02 15.79%

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