[INNO] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 25.07%
YoY- 2978.28%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 163,008 153,794 144,653 147,852 155,860 118,600 109,373 30.44%
PBT 46,864 47,568 46,452 42,930 34,348 17,546 6,373 277.69%
Tax -10,836 -10,670 -10,364 -9,542 -7,652 -3,906 -866 438.14%
NP 36,028 36,898 36,088 33,388 26,696 13,640 5,506 249.44%
-
NP to SH 36,028 36,898 36,088 33,388 26,696 13,640 5,506 249.44%
-
Tax Rate 23.12% 22.43% 22.31% 22.23% 22.28% 22.26% 13.59% -
Total Cost 126,980 116,896 108,565 114,464 129,164 104,960 103,866 14.31%
-
Net Worth 320,834 335,200 335,200 335,200 325,623 316,515 306,469 3.09%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 38,308 31,125 28,731 19,154 38,308 4,795 6,384 229.85%
Div Payout % 106.33% 84.36% 79.62% 57.37% 143.50% 35.16% 115.95% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 320,834 335,200 335,200 335,200 325,623 316,515 306,469 3.09%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 22.10% 23.99% 24.95% 22.58% 17.13% 11.50% 5.03% -
ROE 11.23% 11.01% 10.77% 9.96% 8.20% 4.31% 1.80% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 34.04 32.12 30.21 30.88 32.55 24.73 22.84 30.44%
EPS 7.52 7.71 7.53 6.98 5.56 2.85 1.15 249.28%
DPS 8.00 6.50 6.00 4.00 8.00 1.00 1.33 230.38%
NAPS 0.67 0.70 0.70 0.70 0.68 0.66 0.64 3.09%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 34.04 32.12 30.21 30.88 32.55 24.77 22.84 30.44%
EPS 7.52 7.71 7.53 6.98 5.56 2.85 1.15 249.28%
DPS 8.00 6.50 6.00 4.00 8.00 1.00 1.33 230.38%
NAPS 0.67 0.70 0.70 0.70 0.68 0.661 0.64 3.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.05 1.17 1.03 0.71 0.53 0.96 0.64 -
P/RPS 3.08 3.64 3.41 2.30 1.63 3.88 2.80 6.55%
P/EPS 13.96 15.18 13.67 10.18 9.51 33.75 55.65 -60.19%
EY 7.17 6.59 7.32 9.82 10.52 2.96 1.80 151.07%
DY 7.62 5.56 5.83 5.63 15.09 1.04 2.08 137.45%
P/NAPS 1.57 1.67 1.47 1.01 0.78 1.45 1.00 35.04%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 19/11/20 17/08/20 27/05/20 24/02/20 18/11/19 -
Price 1.10 1.07 1.19 0.91 0.65 0.75 0.72 -
P/RPS 3.23 3.33 3.94 2.95 2.00 3.03 3.15 1.68%
P/EPS 14.62 13.89 15.79 13.05 11.66 26.37 62.61 -62.04%
EY 6.84 7.20 6.33 7.66 8.58 3.79 1.60 163.17%
DY 7.27 6.07 5.04 4.40 12.31 1.33 1.85 148.81%
P/NAPS 1.64 1.53 1.70 1.30 0.96 1.14 1.13 28.15%

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