[INNITY] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -35.61%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 120,043 103,032 117,190 106,934 101,624 95,651 75,229 8.09%
PBT 5,514 -230 2,249 4,121 2,155 6,786 4,418 3.75%
Tax -2,197 -1,094 -856 -1,938 -993 -1,846 -1,355 8.38%
NP 3,317 -1,324 1,393 2,183 1,162 4,940 3,063 1.33%
-
NP to SH 3,621 -329 1,250 1,450 1,210 4,337 2,925 3.61%
-
Tax Rate 39.84% - 38.06% 47.03% 46.08% 27.20% 30.67% -
Total Cost 116,726 104,356 115,797 104,751 100,462 90,711 72,166 8.33%
-
Net Worth 38,780 35,248 35,899 34,330 34,337 35,403 30,492 4.08%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 38,780 35,248 35,899 34,330 34,337 35,403 30,492 4.08%
NOSH 139,403 139,103 139,103 138,803 138,403 138,403 138,403 0.11%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.76% -1.29% 1.19% 2.04% 1.14% 5.16% 4.07% -
ROE 9.34% -0.93% 3.48% 4.22% 3.52% 12.25% 9.59% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 86.15 74.07 84.29 77.19 73.43 69.11 54.50 7.92%
EPS 2.60 -0.24 0.90 1.05 0.87 3.13 2.12 3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.2534 0.2582 0.2478 0.2481 0.2558 0.2209 3.92%
Adjusted Per Share Value based on latest NOSH - 138,803
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 86.11 73.91 84.07 76.71 72.90 68.61 53.96 8.09%
EPS 2.60 -0.24 0.90 1.04 0.87 3.11 2.10 3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2782 0.2529 0.2575 0.2463 0.2463 0.254 0.2187 4.08%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.515 0.385 0.445 0.695 0.65 0.615 0.32 -
P/RPS 0.60 0.52 0.53 0.90 0.89 0.89 0.59 0.28%
P/EPS 19.82 -162.78 49.50 66.40 74.35 19.63 15.10 4.63%
EY 5.05 -0.61 2.02 1.51 1.35 5.10 6.62 -4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.52 1.72 2.80 2.62 2.40 1.45 4.14%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 21/02/20 21/02/19 22/02/18 23/02/17 25/02/16 -
Price 0.45 0.41 0.435 0.60 0.57 0.86 0.44 -
P/RPS 0.52 0.55 0.52 0.78 0.78 1.24 0.81 -7.11%
P/EPS 17.32 -173.35 48.38 57.33 65.20 27.44 20.76 -2.97%
EY 5.77 -0.58 2.07 1.74 1.53 3.64 4.82 3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.62 1.68 2.42 2.30 3.36 1.99 -3.36%

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