[INNATURE] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[INNATURE] INNATURE BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -3.12%
YoY- -51.49%
Quarter Report
Latest QR
Upcoming QR
INNATURE's Result
INNATURE's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 152,547 156,062 155,448 164,039 168,807 181,458 191,684 -14.13%
PBT 28,003 30,590 27,674 27,869 28,961 31,576 40,395 -21.68%
Tax -7,163 -8,060 -7,491 -7,493 -7,928 -8,572 -10,244 -21.23%
NP 20,840 22,530 20,183 20,376 21,033 23,004 30,151 -21.84%
-
NP to SH 20,840 22,530 20,183 20,376 21,033 23,004 30,151 -21.84%
-
Tax Rate 25.58% 26.35% 27.07% 26.89% 27.37% 27.15% 25.36% -
Total Cost 131,707 133,532 135,265 143,663 147,774 158,454 161,533 -12.73%
-
Net Worth 135,388 144,564 138,705 138,917 132,776 0 87,315 34.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 10,588 10,588 7,058 13,376 6,318 6,318 6,318 41.13%
Div Payout % 50.81% 47.00% 34.97% 65.65% 30.04% 27.47% 20.95% -
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 135,388 144,564 138,705 138,917 132,776 0 87,315 34.00%
NOSH 705,881 705,881 705,881 705,881 705,881 705,881 631,807 7.67%
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 13.66% 14.44% 12.98% 12.42% 12.46% 12.68% 15.73% -
ROE 15.39% 15.58% 14.55% 14.67% 15.84% 0.00% 34.53% -
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 21.61 22.11 22.02 23.24 23.91 27.28 30.34 -20.26%
EPS 2.95 3.19 2.86 2.89 2.98 3.46 4.77 -27.43%
DPS 1.50 1.50 1.00 1.90 0.90 0.95 1.00 31.06%
NAPS 0.1918 0.2048 0.1965 0.1968 0.1881 0.00 0.1382 24.44%
Adjusted Per Share Value based on latest NOSH - 705,881
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 20.95 21.44 21.35 22.53 23.19 24.93 26.33 -14.14%
EPS 2.86 3.09 2.77 2.80 2.89 3.16 4.14 -21.87%
DPS 1.45 1.45 0.97 1.84 0.87 0.87 0.87 40.61%
NAPS 0.186 0.1986 0.1905 0.1908 0.1824 0.00 0.1199 34.04%
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 - -
Price 0.65 0.595 0.53 0.46 0.35 0.30 0.00 -
P/RPS 3.01 2.69 2.41 1.98 1.46 1.10 0.00 -
P/EPS 22.02 18.64 18.54 15.94 11.75 8.67 0.00 -
EY 4.54 5.36 5.39 6.28 8.51 11.53 0.00 -
DY 2.31 2.52 1.89 4.12 2.56 3.17 0.00 -
P/NAPS 3.39 2.91 2.70 2.34 1.86 0.00 0.00 -
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 20/08/21 20/05/21 22/02/21 20/11/20 - - - -
Price 0.735 0.61 0.57 0.50 0.00 0.00 0.00 -
P/RPS 3.40 2.76 2.59 2.15 0.00 0.00 0.00 -
P/EPS 24.90 19.11 19.94 17.32 0.00 0.00 0.00 -
EY 4.02 5.23 5.02 5.77 0.00 0.00 0.00 -
DY 2.04 2.46 1.75 3.79 0.00 0.00 0.00 -
P/NAPS 3.83 2.98 2.90 2.54 0.00 0.00 0.00 -

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