[INNO] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 62.13%
YoY- 555.35%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 95,394 40,752 153,794 108,490 73,926 38,965 118,600 -13.52%
PBT 38,583 11,716 47,568 34,839 21,465 8,587 17,546 69.18%
Tax -8,964 -2,709 -10,670 -7,773 -4,771 -1,913 -3,906 74.07%
NP 29,619 9,007 36,898 27,066 16,694 6,674 13,640 67.76%
-
NP to SH 29,619 9,007 36,898 27,066 16,694 6,674 13,640 67.76%
-
Tax Rate 23.23% 23.12% 22.43% 22.31% 22.23% 22.28% 22.26% -
Total Cost 65,775 31,745 116,896 81,424 57,232 32,291 104,960 -26.79%
-
Net Worth 344,777 320,834 335,200 335,200 335,200 325,623 316,515 5.87%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 47,885 9,577 31,125 21,548 9,577 9,577 4,795 364.39%
Div Payout % 161.67% 106.33% 84.36% 79.62% 57.37% 143.50% 35.16% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 344,777 320,834 335,200 335,200 335,200 325,623 316,515 5.87%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 31.05% 22.10% 23.99% 24.95% 22.58% 17.13% 11.50% -
ROE 8.59% 2.81% 11.01% 8.07% 4.98% 2.05% 4.31% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 19.92 8.51 32.12 22.66 15.44 8.14 24.73 -13.43%
EPS 6.19 1.88 7.71 5.65 3.49 1.39 2.85 67.79%
DPS 10.00 2.00 6.50 4.50 2.00 2.00 1.00 364.81%
NAPS 0.72 0.67 0.70 0.70 0.70 0.68 0.66 5.97%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 19.92 8.51 32.12 22.66 15.44 8.14 24.77 -13.53%
EPS 6.19 1.88 7.71 5.65 3.49 1.39 2.85 67.79%
DPS 10.00 2.00 6.50 4.50 2.00 2.00 1.00 364.81%
NAPS 0.72 0.67 0.70 0.70 0.70 0.68 0.661 5.87%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.965 1.05 1.17 1.03 0.71 0.53 0.96 -
P/RPS 4.84 12.34 3.64 4.55 4.60 6.51 3.88 15.89%
P/EPS 15.60 55.82 15.18 18.22 20.37 38.03 33.75 -40.24%
EY 6.41 1.79 6.59 5.49 4.91 2.63 2.96 67.46%
DY 10.36 1.90 5.56 4.37 2.82 3.77 1.04 363.61%
P/NAPS 1.34 1.57 1.67 1.47 1.01 0.78 1.45 -5.12%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 24/05/21 22/02/21 19/11/20 17/08/20 27/05/20 24/02/20 -
Price 1.22 1.10 1.07 1.19 0.91 0.65 0.75 -
P/RPS 6.12 12.93 3.33 5.25 5.89 7.99 3.03 59.85%
P/EPS 19.72 58.48 13.89 21.05 26.10 46.64 26.37 -17.62%
EY 5.07 1.71 7.20 4.75 3.83 2.14 3.79 21.42%
DY 8.20 1.82 6.07 3.78 2.20 3.08 1.33 236.60%
P/NAPS 1.69 1.64 1.53 1.70 1.30 0.96 1.14 30.04%

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