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

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -5.21%
YoY- 3.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 54,615 54,642 40,752 45,304 34,564 34,961 38,965 25.21%
PBT 31,493 26,867 11,716 12,729 13,374 12,878 8,587 137.63%
Tax -7,305 -6,255 -2,709 -2,897 -3,002 -2,858 -1,913 144.10%
NP 24,188 20,612 9,007 9,832 10,372 10,020 6,674 135.75%
-
NP to SH 24,188 20,612 9,007 9,832 10,372 10,020 6,674 135.75%
-
Tax Rate 23.20% 23.28% 23.12% 22.76% 22.45% 22.19% 22.28% -
Total Cost 30,427 34,030 31,745 35,472 24,192 24,941 32,291 -3.88%
-
Net Worth 320,834 344,777 320,834 335,200 335,200 335,200 325,623 -0.98%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 28,731 38,308 9,577 19,154 11,971 - 9,577 107.86%
Div Payout % 118.78% 185.86% 106.33% 194.82% 115.42% - 143.50% -
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 320,834 344,777 320,834 335,200 335,200 335,200 325,623 -0.98%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 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 44.29% 37.72% 22.10% 21.70% 30.01% 28.66% 17.13% -
ROE 7.54% 5.98% 2.81% 2.93% 3.09% 2.99% 2.05% -
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 11.41 11.41 8.51 9.46 7.22 7.30 8.14 25.22%
EPS 5.05 4.30 1.88 2.05 2.17 2.09 1.39 136.14%
DPS 6.00 8.00 2.00 4.00 2.50 0.00 2.00 107.86%
NAPS 0.67 0.72 0.67 0.70 0.70 0.70 0.68 -0.98%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.41 11.41 8.51 9.46 7.22 7.30 8.14 25.22%
EPS 5.05 4.30 1.88 2.05 2.17 2.09 1.39 136.14%
DPS 6.00 8.00 2.00 4.00 2.50 0.00 2.00 107.86%
NAPS 0.67 0.72 0.67 0.70 0.70 0.70 0.68 -0.98%
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 1.19 0.965 1.05 1.17 1.03 0.71 0.53 -
P/RPS 10.43 8.46 12.34 12.37 14.27 9.72 6.51 36.88%
P/EPS 23.56 22.42 55.82 56.98 47.55 33.93 38.03 -27.30%
EY 4.24 4.46 1.79 1.75 2.10 2.95 2.63 37.45%
DY 5.04 8.29 1.90 3.42 2.43 0.00 3.77 21.33%
P/NAPS 1.78 1.34 1.57 1.67 1.47 1.01 0.78 73.24%
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 25/11/21 26/08/21 24/05/21 22/02/21 19/11/20 17/08/20 27/05/20 -
Price 1.35 1.22 1.10 1.07 1.19 0.91 0.65 -
P/RPS 11.84 10.69 12.93 11.31 16.49 12.46 7.99 29.94%
P/EPS 26.73 28.34 58.48 52.11 54.94 43.49 46.64 -30.98%
EY 3.74 3.53 1.71 1.92 1.82 2.30 2.14 45.04%
DY 4.44 6.56 1.82 3.74 2.10 0.00 3.08 27.58%
P/NAPS 2.01 1.69 1.64 1.53 1.70 1.30 0.96 63.58%

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