[INNO] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -19.19%
YoY- -29.84%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 175,262 140,241 114,651 130,013 135,420 123,367 79,292 14.11%
PBT 64,686 39,319 7,035 36,898 52,933 27,346 15,084 27.43%
Tax -14,863 -8,406 -1,597 -8,204 -12,033 -6,707 -3,423 27.69%
NP 49,823 30,913 5,438 28,694 40,900 20,639 11,661 27.35%
-
NP to SH 49,823 30,913 5,438 28,694 40,900 20,639 11,661 27.35%
-
Tax Rate 22.98% 21.38% 22.70% 22.23% 22.73% 24.53% 22.69% -
Total Cost 125,439 109,328 109,213 101,319 94,520 102,728 67,631 10.83%
-
Net Worth 344,777 335,200 301,680 612,938 651,246 594,228 239,185 6.27%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 79,011 9,577 4,788 23,942 9,577 - - -
Div Payout % 158.58% 30.98% 88.06% 83.44% 23.42% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 344,777 335,200 301,680 612,938 651,246 594,228 239,185 6.27%
NOSH 478,857 478,857 478,857 478,857 478,857 479,216 191,348 16.50%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 28.43% 22.04% 4.74% 22.07% 30.20% 16.73% 14.71% -
ROE 14.45% 9.22% 1.80% 4.68% 6.28% 3.47% 4.88% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 36.60 29.29 23.94 27.15 28.28 25.74 41.44 -2.04%
EPS 10.40 6.46 1.14 5.99 8.54 4.31 6.09 9.32%
DPS 16.50 2.00 1.00 5.00 2.00 0.00 0.00 -
NAPS 0.72 0.70 0.63 1.28 1.36 1.24 1.25 -8.77%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 36.60 29.29 23.94 27.15 28.28 25.76 16.56 14.11%
EPS 10.40 6.46 1.14 5.99 8.54 4.31 2.44 27.30%
DPS 16.50 2.00 1.00 5.00 2.00 0.00 0.00 -
NAPS 0.72 0.70 0.63 1.28 1.36 1.2409 0.4995 6.27%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.965 0.71 0.70 0.78 1.10 0.63 1.50 -
P/RPS 2.64 2.42 2.92 2.87 3.89 2.45 3.62 -5.12%
P/EPS 9.27 11.00 61.64 13.02 12.88 14.63 24.61 -15.00%
EY 10.78 9.09 1.62 7.68 7.76 6.84 4.06 17.65%
DY 17.10 2.82 1.43 6.41 1.82 0.00 0.00 -
P/NAPS 1.34 1.01 1.11 0.61 0.81 0.51 1.20 1.85%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 17/08/20 29/08/19 21/08/18 22/08/17 23/08/16 27/08/15 -
Price 1.22 0.91 0.64 0.805 1.20 0.63 1.45 -
P/RPS 3.33 3.11 2.67 2.96 4.24 2.45 3.50 -0.82%
P/EPS 11.73 14.10 56.36 13.43 14.05 14.63 23.79 -11.10%
EY 8.53 7.09 1.77 7.44 7.12 6.84 4.20 12.52%
DY 13.52 2.20 1.56 6.21 1.67 0.00 0.00 -
P/NAPS 1.69 1.30 1.02 0.63 0.88 0.51 1.16 6.46%

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