[INNO] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -95.82%
YoY- -76.47%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 114,222 81,219 51,858 24,861 138,211 92,673 60,055 53.32%
PBT 12,688 10,461 5,344 2,363 55,449 39,339 23,752 -34.08%
Tax -2,503 -2,253 -1,178 -560 -12,352 -8,798 -5,326 -39.47%
NP 10,185 8,208 4,166 1,803 43,097 30,541 18,426 -32.57%
-
NP to SH 10,185 8,208 4,166 1,803 43,097 30,541 18,426 -32.57%
-
Tax Rate 19.73% 21.54% 22.04% 23.70% 22.28% 22.36% 22.42% -
Total Cost 104,037 73,011 47,692 23,058 95,114 62,132 41,629 83.85%
-
Net Worth 311,257 622,515 612,938 636,881 679,978 656,035 651,246 -38.78%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 14,365 14,365 14,365 14,365 19,154 19,154 9,577 30.93%
Div Payout % 141.05% 175.02% 344.83% 796.77% 44.44% 62.72% 51.98% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 311,257 622,515 612,938 636,881 679,978 656,035 651,246 -38.78%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.92% 10.11% 8.03% 7.25% 31.18% 32.96% 30.68% -
ROE 3.27% 1.32% 0.68% 0.28% 6.34% 4.66% 2.83% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.85 16.96 10.83 5.19 28.86 19.35 12.54 53.32%
EPS 2.13 1.71 0.87 0.38 8.97 6.36 3.85 -32.53%
DPS 3.00 3.00 3.00 3.00 4.00 4.00 2.00 30.94%
NAPS 0.65 1.30 1.28 1.33 1.42 1.37 1.36 -38.78%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.85 16.96 10.83 5.19 28.86 19.35 12.54 53.32%
EPS 2.13 1.71 0.87 0.38 9.00 6.36 3.85 -32.53%
DPS 3.00 3.00 3.00 3.00 4.00 4.00 2.00 30.94%
NAPS 0.65 1.30 1.28 1.33 1.42 1.37 1.36 -38.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.61 0.75 0.78 0.785 1.17 1.28 1.10 -
P/RPS 2.56 4.42 7.20 15.12 4.05 6.61 8.77 -55.89%
P/EPS 28.68 43.76 89.66 208.49 13.00 20.07 28.59 0.20%
EY 3.49 2.29 1.12 0.48 7.69 4.98 3.50 -0.19%
DY 4.92 4.00 3.85 3.82 3.42 3.13 1.82 93.70%
P/NAPS 0.94 0.58 0.61 0.59 0.82 0.93 0.81 10.40%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 10/09/19 13/11/18 21/08/18 21/05/18 22/02/18 21/11/17 22/08/17 -
Price 0.685 0.685 0.805 0.895 0.885 1.22 1.20 -
P/RPS 2.87 4.04 7.43 17.24 3.07 6.30 9.57 -55.09%
P/EPS 32.21 39.96 92.53 237.70 9.83 19.13 31.19 2.16%
EY 3.11 2.50 1.08 0.42 10.17 5.23 3.21 -2.08%
DY 4.38 4.38 3.73 3.35 4.52 3.28 1.67 89.84%
P/NAPS 1.05 0.53 0.63 0.67 0.62 0.89 0.88 12.45%

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