[INNO] QoQ 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- 3.51%
YoY- 120.26%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 54,642 40,752 45,304 34,564 34,961 38,965 36,571 30.72%
PBT 26,867 11,716 12,729 13,374 12,878 8,587 12,766 64.30%
Tax -6,255 -2,709 -2,897 -3,002 -2,858 -1,913 -3,256 54.59%
NP 20,612 9,007 9,832 10,372 10,020 6,674 9,510 67.55%
-
NP to SH 20,612 9,007 9,832 10,372 10,020 6,674 9,510 67.55%
-
Tax Rate 23.28% 23.12% 22.76% 22.45% 22.19% 22.28% 25.51% -
Total Cost 34,030 31,745 35,472 24,192 24,941 32,291 27,061 16.52%
-
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 38,308 9,577 19,154 11,971 - 9,577 - -
Div Payout % 185.86% 106.33% 194.82% 115.42% - 143.50% - -
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 37.72% 22.10% 21.70% 30.01% 28.66% 17.13% 26.00% -
ROE 5.98% 2.81% 2.93% 3.09% 2.99% 2.05% 3.00% -
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 11.41 8.51 9.46 7.22 7.30 8.14 7.63 30.80%
EPS 4.30 1.88 2.05 2.17 2.09 1.39 1.99 67.21%
DPS 8.00 2.00 4.00 2.50 0.00 2.00 0.00 -
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 11.41 8.51 9.46 7.22 7.30 8.14 7.64 30.68%
EPS 4.30 1.88 2.05 2.17 2.09 1.39 1.99 67.21%
DPS 8.00 2.00 4.00 2.50 0.00 2.00 0.00 -
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 8.46 12.34 12.37 14.27 9.72 6.51 12.59 -23.30%
P/EPS 22.42 55.82 56.98 47.55 33.93 38.03 48.41 -40.16%
EY 4.46 1.79 1.75 2.10 2.95 2.63 2.07 66.89%
DY 8.29 1.90 3.42 2.43 0.00 3.77 0.00 -
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 10.69 12.93 11.31 16.49 12.46 7.99 9.84 5.68%
P/EPS 28.34 58.48 52.11 54.94 43.49 46.64 37.82 -17.51%
EY 3.53 1.71 1.92 1.82 2.30 2.14 2.64 21.39%
DY 6.56 1.82 3.74 2.10 0.00 3.08 0.00 -
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