[INNO] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 71.08%
YoY- -66.25%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 54,615 34,564 29,744 29,361 32,618 41,327 30,919 9.93%
PBT 31,493 13,374 5,088 5,117 15,446 17,842 8,665 23.97%
Tax -7,305 -3,002 -379 -1,076 -3,472 -4,051 -1,964 24.44%
NP 24,188 10,372 4,709 4,041 11,974 13,791 6,701 23.82%
-
NP to SH 24,188 10,372 4,709 4,041 11,974 13,791 6,701 23.82%
-
Tax Rate 23.20% 22.45% 7.45% 21.03% 22.48% 22.70% 22.67% -
Total Cost 30,427 24,192 25,035 25,320 20,644 27,536 24,218 3.87%
-
Net Worth 320,834 335,200 306,469 622,515 656,035 617,721 245,065 4.58%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 28,731 11,971 - - 9,577 - - -
Div Payout % 118.78% 115.42% - - 79.98% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 320,834 335,200 306,469 622,515 656,035 617,721 245,065 4.58%
NOSH 478,857 478,857 478,857 478,857 478,857 478,854 191,457 16.49%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 44.29% 30.01% 15.83% 13.76% 36.71% 33.37% 21.67% -
ROE 7.54% 3.09% 1.54% 0.65% 1.83% 2.23% 2.73% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.41 7.22 6.21 6.13 6.81 8.63 16.15 -5.62%
EPS 5.05 2.17 0.98 0.84 2.50 2.88 3.50 6.29%
DPS 6.00 2.50 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.67 0.70 0.64 1.30 1.37 1.29 1.28 -10.21%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.41 7.22 6.21 6.13 6.81 8.63 6.46 9.93%
EPS 5.05 2.17 0.98 0.84 2.50 2.88 1.40 23.81%
DPS 6.00 2.50 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.67 0.70 0.64 1.30 1.37 1.29 0.5118 4.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.19 1.03 0.64 0.75 1.28 0.66 1.36 -
P/RPS 10.43 14.27 10.30 12.23 18.79 7.65 8.42 3.62%
P/EPS 23.56 47.55 65.08 88.87 51.19 22.92 38.86 -7.99%
EY 4.24 2.10 1.54 1.13 1.95 4.36 2.57 8.69%
DY 5.04 2.43 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 1.78 1.47 1.00 0.58 0.93 0.51 1.06 9.01%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 19/11/20 18/11/19 13/11/18 21/11/17 22/11/16 27/11/15 -
Price 1.35 1.19 0.72 0.685 1.22 1.07 1.30 -
P/RPS 11.84 16.49 11.59 11.17 17.91 12.40 8.05 6.63%
P/EPS 26.73 54.94 73.22 81.17 48.79 37.15 37.14 -5.32%
EY 3.74 1.82 1.37 1.23 2.05 2.69 2.69 5.64%
DY 4.44 2.10 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 2.01 1.70 1.13 0.53 0.89 0.83 1.02 11.95%

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