[INNO] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -17.51%
YoY- -6.57%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 155,581 129,167 117,761 133,610 139,820 119,550 64,384 15.82%
PBT 50,697 24,222 12,234 45,791 49,014 26,895 10,610 29.75%
Tax -11,466 -5,548 -2,215 -10,285 -11,012 -6,691 -2,476 29.07%
NP 39,231 18,674 10,019 35,506 38,002 20,204 8,134 29.95%
-
NP to SH 39,231 18,674 10,019 35,506 38,002 20,204 8,134 29.95%
-
Tax Rate 22.62% 22.90% 18.11% 22.46% 22.47% 24.88% 23.34% -
Total Cost 116,350 110,493 107,742 98,104 101,818 99,346 56,250 12.86%
-
Net Worth 320,834 325,623 311,257 636,881 478,857 491,789 230,630 5.65%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 40,702 9,577 4,788 23,942 9,577 - - -
Div Payout % 103.75% 51.29% 47.79% 67.43% 25.20% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 320,834 325,623 311,257 636,881 478,857 491,789 230,630 5.65%
NOSH 478,857 478,857 478,857 478,857 478,857 409,824 190,603 16.57%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 25.22% 14.46% 8.51% 26.57% 27.18% 16.90% 12.63% -
ROE 12.23% 5.73% 3.22% 5.57% 7.94% 4.11% 3.53% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 32.49 26.97 24.59 27.90 29.20 29.17 33.78 -0.64%
EPS 8.19 3.90 2.09 7.41 7.94 4.93 4.27 11.45%
DPS 8.50 2.00 1.00 5.00 2.00 0.00 0.00 -
NAPS 0.67 0.68 0.65 1.33 1.00 1.20 1.21 -9.37%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 32.49 26.97 24.59 27.90 29.20 24.97 13.45 15.81%
EPS 8.19 3.90 2.09 7.41 7.94 4.22 1.70 29.92%
DPS 8.50 2.00 1.00 5.00 2.00 0.00 0.00 -
NAPS 0.67 0.68 0.65 1.33 1.00 1.027 0.4816 5.65%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.05 0.53 0.74 0.785 1.17 0.735 1.38 -
P/RPS 3.23 1.96 3.01 2.81 4.01 2.52 4.09 -3.85%
P/EPS 12.82 13.59 35.37 10.59 14.74 14.91 32.34 -14.27%
EY 7.80 7.36 2.83 9.45 6.78 6.71 3.09 16.67%
DY 8.10 3.77 1.35 6.37 1.71 0.00 0.00 -
P/NAPS 1.57 0.78 1.14 0.59 1.17 0.61 1.14 5.47%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 27/05/20 10/09/19 21/05/18 23/05/17 24/05/16 28/05/15 -
Price 1.10 0.65 0.685 0.895 1.20 0.705 1.48 -
P/RPS 3.39 2.41 2.79 3.21 4.11 2.42 4.38 -4.17%
P/EPS 13.43 16.67 32.74 12.07 15.12 14.30 34.68 -14.61%
EY 7.45 6.00 3.05 8.28 6.61 6.99 2.88 17.14%
DY 7.73 3.08 1.46 5.59 1.67 0.00 0.00 -
P/NAPS 1.64 0.96 1.05 0.67 1.20 0.59 1.22 5.04%

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