[INNO] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 230.27%
YoY- 33.92%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 108,490 73,926 38,965 118,600 82,030 52,286 28,399 143.77%
PBT 34,839 21,465 8,587 17,546 4,780 -309 1,910 589.27%
Tax -7,773 -4,771 -1,913 -3,906 -650 -271 -271 831.30%
NP 27,066 16,694 6,674 13,640 4,130 -580 1,639 545.17%
-
NP to SH 27,066 16,694 6,674 13,640 4,130 -580 1,639 545.17%
-
Tax Rate 22.31% 22.23% 22.28% 22.26% 13.60% - 14.19% -
Total Cost 81,424 57,232 32,291 104,960 77,900 52,866 26,760 109.55%
-
Net Worth 335,200 335,200 325,623 316,515 306,469 301,680 311,257 5.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 21,548 9,577 9,577 4,795 4,788 4,788 4,788 171.83%
Div Payout % 79.62% 57.37% 143.50% 35.16% 115.95% 0.00% 292.16% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 335,200 335,200 325,623 316,515 306,469 301,680 311,257 5.05%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 24.95% 22.58% 17.13% 11.50% 5.03% -1.11% 5.77% -
ROE 8.07% 4.98% 2.05% 4.31% 1.35% -0.19% 0.53% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.66 15.44 8.14 24.73 17.13 10.92 5.93 143.82%
EPS 5.65 3.49 1.39 2.85 0.86 -0.12 0.34 547.87%
DPS 4.50 2.00 2.00 1.00 1.00 1.00 1.00 171.82%
NAPS 0.70 0.70 0.68 0.66 0.64 0.63 0.65 5.05%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.66 15.44 8.14 24.77 17.13 10.92 5.93 143.82%
EPS 5.65 3.49 1.39 2.85 0.86 -0.12 0.34 547.87%
DPS 4.50 2.00 2.00 1.00 1.00 1.00 1.00 171.82%
NAPS 0.70 0.70 0.68 0.661 0.64 0.63 0.65 5.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.03 0.71 0.53 0.96 0.64 0.70 0.74 -
P/RPS 4.55 4.60 6.51 3.88 3.74 6.41 12.48 -48.87%
P/EPS 18.22 20.37 38.03 33.75 74.21 -577.93 216.20 -80.69%
EY 5.49 4.91 2.63 2.96 1.35 -0.17 0.46 419.89%
DY 4.37 2.82 3.77 1.04 1.56 1.43 1.35 118.35%
P/NAPS 1.47 1.01 0.78 1.45 1.00 1.11 1.14 18.41%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 17/08/20 27/05/20 24/02/20 18/11/19 29/08/19 10/09/19 -
Price 1.19 0.91 0.65 0.75 0.72 0.64 0.685 -
P/RPS 5.25 5.89 7.99 3.03 4.20 5.86 11.55 -40.79%
P/EPS 21.05 26.10 46.64 26.37 83.48 -528.39 200.13 -77.62%
EY 4.75 3.83 2.14 3.79 1.20 -0.19 0.50 346.71%
DY 3.78 2.20 3.08 1.33 1.39 1.56 1.46 88.22%
P/NAPS 1.70 1.30 0.96 1.14 1.13 1.02 1.05 37.76%

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