[INNO] YoY 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- 101.95%
YoY- 381.03%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
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 56,418 79,990 45,304 36,571 33,004 45,537 34,038 8.78%
PBT 13,234 43,502 12,729 12,766 2,227 16,109 11,250 2.74%
Tax -3,591 -10,224 -2,897 -3,256 -250 -3,554 -2,656 5.15%
NP 9,643 33,278 9,832 9,510 1,977 12,555 8,594 1.93%
-
NP to SH 9,643 33,278 9,832 9,510 1,977 12,555 8,594 1.93%
-
Tax Rate 27.13% 23.50% 22.76% 25.51% 11.23% 22.06% 23.61% -
Total Cost 46,775 46,712 35,472 27,061 31,027 32,982 25,444 10.67%
-
Net Worth 301,680 325,623 335,200 316,515 311,257 679,978 635,001 -11.66%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 11,971 28,731 19,154 - - - - -
Div Payout % 124.15% 86.34% 194.82% - - - - -
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 301,680 325,623 335,200 316,515 311,257 679,978 635,001 -11.66%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 477,444 0.04%
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 17.09% 41.60% 21.70% 26.00% 5.99% 27.57% 25.25% -
ROE 3.20% 10.22% 2.93% 3.00% 0.64% 1.85% 1.35% -
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 11.78 16.70 9.46 7.63 6.89 9.51 7.13 8.72%
EPS 2.01 6.95 2.05 1.99 0.41 2.62 1.80 1.85%
DPS 2.50 6.00 4.00 0.00 0.00 0.00 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 11.78 16.70 9.46 7.64 6.89 9.51 7.11 8.77%
EPS 2.01 6.95 2.05 1.99 0.41 2.62 1.79 1.94%
DPS 2.50 6.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.68 0.70 0.661 0.65 1.42 1.3261 -11.66%
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 13.50 7.72 12.37 12.59 8.85 12.30 15.71 -2.49%
P/EPS 78.96 18.56 56.98 48.41 147.75 44.62 62.22 4.04%
EY 1.27 5.39 1.75 2.07 0.68 2.24 1.61 -3.87%
DY 1.57 4.65 3.42 0.00 0.00 0.00 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 13.16 12.15 11.31 9.84 9.94 9.31 18.94 -5.88%
P/EPS 76.97 29.21 52.11 37.82 165.92 33.75 75.00 0.43%
EY 1.30 3.42 1.92 2.64 0.60 2.96 1.33 -0.37%
DY 1.61 2.96 3.74 0.00 0.00 0.00 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