[INNO] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 574.71%
YoY- -49.68%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 147,852 155,860 118,600 109,373 104,572 113,596 114,222 18.79%
PBT 42,930 34,348 17,546 6,373 -618 7,640 12,688 125.54%
Tax -9,542 -7,652 -3,906 -866 -542 -1,084 -2,503 144.23%
NP 33,388 26,696 13,640 5,506 -1,160 6,556 10,185 120.83%
-
NP to SH 33,388 26,696 13,640 5,506 -1,160 6,556 10,185 120.83%
-
Tax Rate 22.23% 22.28% 22.26% 13.59% - 14.19% 19.73% -
Total Cost 114,464 129,164 104,960 103,866 105,732 107,040 104,037 6.58%
-
Net Worth 335,200 325,623 316,515 306,469 301,680 311,257 311,257 5.06%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 19,154 38,308 4,795 6,384 9,577 19,154 14,365 21.16%
Div Payout % 57.37% 143.50% 35.16% 115.95% 0.00% 292.16% 141.05% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 335,200 325,623 316,515 306,469 301,680 311,257 311,257 5.06%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 22.58% 17.13% 11.50% 5.03% -1.11% 5.77% 8.92% -
ROE 9.96% 8.20% 4.31% 1.80% -0.38% 2.11% 3.27% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 30.88 32.55 24.73 22.84 21.84 23.72 23.85 18.81%
EPS 6.98 5.56 2.85 1.15 -0.24 1.36 2.13 120.78%
DPS 4.00 8.00 1.00 1.33 2.00 4.00 3.00 21.16%
NAPS 0.70 0.68 0.66 0.64 0.63 0.65 0.65 5.06%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 30.85 32.52 24.74 22.82 21.82 23.70 23.83 18.80%
EPS 6.97 5.57 2.85 1.15 -0.24 1.37 2.13 120.57%
DPS 4.00 7.99 1.00 1.33 2.00 4.00 3.00 21.16%
NAPS 0.6994 0.6794 0.6604 0.6394 0.6294 0.6494 0.6494 5.07%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.71 0.53 0.96 0.64 0.70 0.74 0.61 -
P/RPS 2.30 1.63 3.88 2.80 3.21 3.12 2.56 -6.89%
P/EPS 10.18 9.51 33.75 55.65 -288.97 54.05 28.68 -49.89%
EY 9.82 10.52 2.96 1.80 -0.35 1.85 3.49 99.43%
DY 5.63 15.09 1.04 2.08 2.86 5.41 4.92 9.41%
P/NAPS 1.01 0.78 1.45 1.00 1.11 1.14 0.94 4.90%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 27/05/20 24/02/20 18/11/19 29/08/19 10/09/19 10/09/19 -
Price 0.91 0.65 0.75 0.72 0.64 0.685 0.685 -
P/RPS 2.95 2.00 3.03 3.15 2.93 2.89 2.87 1.85%
P/EPS 13.05 11.66 26.37 62.61 -264.20 50.03 32.21 -45.27%
EY 7.66 8.58 3.79 1.60 -0.38 2.00 3.11 82.48%
DY 4.40 12.31 1.33 1.85 3.13 5.84 4.38 0.30%
P/NAPS 1.30 0.96 1.14 1.13 1.02 1.05 1.05 15.31%

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