[INNATURE] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[INNATURE] INNATURE BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 61.9%
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
INNATURE's Result
INNATURE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 88,223 65,914 38,001 155,448 110,550 68,815 37,387 77.15%
PBT 10,094 9,038 7,083 27,674 17,615 8,709 4,167 80.27%
Tax -2,833 -2,499 -1,986 -7,491 -5,149 -2,827 -1,417 58.63%
NP 7,261 6,539 5,097 20,183 12,466 5,882 2,750 90.92%
-
NP to SH 7,261 6,539 5,097 20,183 12,466 5,882 2,750 90.92%
-
Tax Rate 28.07% 27.65% 28.04% 27.07% 29.23% 32.46% 34.01% -
Total Cost 80,962 59,375 32,904 135,265 98,084 62,933 34,637 76.03%
-
Net Worth 136,658 135,388 144,564 138,705 138,917 132,776 122,060 7.81%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,529 - 3,529 - 7,058 - - -
Div Payout % 48.61% - 69.24% - 56.62% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 136,658 135,388 144,564 138,705 138,917 132,776 122,060 7.81%
NOSH 705,881 705,881 705,881 705,881 705,881 705,881 705,881 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.23% 9.92% 13.41% 12.98% 11.28% 8.55% 7.36% -
ROE 5.31% 4.83% 3.53% 14.55% 8.97% 4.43% 2.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.50 9.34 5.38 22.02 15.66 9.75 5.62 70.30%
EPS 1.03 0.93 0.72 2.90 1.80 0.86 0.41 84.69%
DPS 0.50 0.00 0.50 0.00 1.00 0.00 0.00 -
NAPS 0.1936 0.1918 0.2048 0.1965 0.1968 0.1881 0.1835 3.63%
Adjusted Per Share Value based on latest NOSH - 705,881
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.12 9.05 5.22 21.35 15.19 9.45 5.14 77.06%
EPS 1.00 0.90 0.70 2.77 1.71 0.81 0.38 90.49%
DPS 0.48 0.00 0.48 0.00 0.97 0.00 0.00 -
NAPS 0.1877 0.186 0.1986 0.1905 0.1908 0.1824 0.1677 7.79%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.70 0.65 0.595 0.53 0.46 0.35 0.30 -
P/RPS 5.60 6.96 11.05 2.41 2.94 3.59 5.34 3.21%
P/EPS 68.05 70.17 82.40 18.54 26.05 42.00 72.57 -4.19%
EY 1.47 1.43 1.21 5.39 3.84 2.38 1.38 4.29%
DY 0.71 0.00 0.84 0.00 2.17 0.00 0.00 -
P/NAPS 3.62 3.39 2.91 2.70 2.34 1.86 1.63 70.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 20/08/21 20/05/21 22/02/21 20/11/20 17/08/20 29/05/20 -
Price 0.705 0.735 0.61 0.57 0.50 0.40 0.38 -
P/RPS 5.64 7.87 11.33 2.59 3.19 4.10 6.76 -11.36%
P/EPS 68.54 79.34 84.48 19.94 28.31 48.00 91.92 -17.75%
EY 1.46 1.26 1.18 5.02 3.53 2.08 1.09 21.48%
DY 0.71 0.00 0.82 0.00 2.00 0.00 0.00 -
P/NAPS 3.64 3.83 2.98 2.90 2.54 2.13 2.07 45.63%

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