[INNITY] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -35.61%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 118,131 117,862 107,634 106,934 103,559 101,891 103,553 9.16%
PBT 5,957 4,324 3,368 4,121 4,065 4,507 5,349 7.43%
Tax -1,589 -1,407 -1,386 -1,938 -1,181 -1,558 -1,453 6.14%
NP 4,368 2,917 1,982 2,183 2,884 2,949 3,896 7.91%
-
NP to SH 4,098 2,126 1,460 1,450 2,252 2,559 3,695 7.13%
-
Tax Rate 26.67% 32.54% 41.15% 47.03% 29.05% 34.57% 27.16% -
Total Cost 113,763 114,945 105,652 104,751 100,675 98,942 99,657 9.21%
-
Net Worth 34,921 34,504 33,204 34,330 31,138 32,358 31,915 6.17%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 34,921 34,504 33,204 34,330 31,138 32,358 31,915 6.17%
NOSH 139,103 139,103 138,933 138,803 138,803 138,403 138,403 0.33%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.70% 2.47% 1.84% 2.04% 2.78% 2.89% 3.76% -
ROE 11.73% 6.16% 4.40% 4.22% 7.23% 7.91% 11.58% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.04 84.92 77.64 77.19 74.80 73.62 74.82 8.90%
EPS 2.95 1.53 1.05 1.05 1.63 1.85 2.67 6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.2486 0.2395 0.2478 0.2249 0.2338 0.2306 5.92%
Adjusted Per Share Value based on latest NOSH - 138,803
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 84.74 84.55 77.21 76.71 74.29 73.09 74.28 9.17%
EPS 2.94 1.53 1.05 1.04 1.62 1.84 2.65 7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2505 0.2475 0.2382 0.2463 0.2234 0.2321 0.2289 6.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.45 0.43 0.565 0.695 0.59 0.64 0.745 -
P/RPS 0.53 0.51 0.73 0.90 0.79 0.87 1.00 -34.48%
P/EPS 15.25 28.07 53.65 66.40 36.27 34.61 27.91 -33.14%
EY 6.56 3.56 1.86 1.51 2.76 2.89 3.58 49.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.73 2.36 2.80 2.62 2.74 3.23 -32.50%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 26/08/19 24/05/19 21/02/19 19/11/18 20/08/18 24/05/18 -
Price 0.45 0.46 0.46 0.60 0.72 0.65 0.775 -
P/RPS 0.53 0.54 0.59 0.78 0.96 0.88 1.04 -36.17%
P/EPS 15.25 30.03 43.68 57.33 44.27 35.16 29.03 -34.86%
EY 6.56 3.33 2.29 1.74 2.26 2.84 3.44 53.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.85 1.92 2.42 3.20 2.78 3.36 -34.25%

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