[INNATURE] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[INNATURE] INNATURE BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -0.95%
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
INNATURE's Result
INNATURE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 133,121 152,547 156,062 155,448 164,039 168,807 181,458 -18.64%
PBT 20,153 28,003 30,590 27,674 27,869 28,961 31,576 -25.85%
Tax -5,175 -7,163 -8,060 -7,491 -7,493 -7,928 -8,572 -28.54%
NP 14,978 20,840 22,530 20,183 20,376 21,033 23,004 -24.85%
-
NP to SH 14,978 20,840 22,530 20,183 20,376 21,033 23,004 -24.85%
-
Tax Rate 25.68% 25.58% 26.35% 27.07% 26.89% 27.37% 27.15% -
Total Cost 118,143 131,707 133,532 135,265 143,663 147,774 158,454 -17.76%
-
Net Worth 136,658 135,388 144,564 138,705 138,917 132,776 0 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,529 10,588 10,588 7,058 13,376 6,318 6,318 -32.15%
Div Payout % 23.56% 50.81% 47.00% 34.97% 65.65% 30.04% 27.47% -
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 136,658 135,388 144,564 138,705 138,917 132,776 0 -
NOSH 705,881 705,881 705,881 705,881 705,881 705,881 705,881 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 11.25% 13.66% 14.44% 12.98% 12.42% 12.46% 12.68% -
ROE 10.96% 15.39% 15.58% 14.55% 14.67% 15.84% 0.00% -
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 18.86 21.61 22.11 22.02 23.24 23.91 27.28 -21.79%
EPS 2.12 2.95 3.19 2.86 2.89 2.98 3.46 -27.83%
DPS 0.50 1.50 1.50 1.00 1.90 0.90 0.95 -34.78%
NAPS 0.1936 0.1918 0.2048 0.1965 0.1968 0.1881 0.00 -
Adjusted Per Share Value based on latest NOSH - 705,881
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.29 20.95 21.44 21.35 22.53 23.19 24.93 -18.64%
EPS 2.06 2.86 3.09 2.77 2.80 2.89 3.16 -24.79%
DPS 0.48 1.45 1.45 0.97 1.84 0.87 0.87 -32.70%
NAPS 0.1877 0.186 0.1986 0.1905 0.1908 0.1824 0.00 -
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 0.70 0.65 0.595 0.53 0.46 0.35 0.30 -
P/RPS 3.71 3.01 2.69 2.41 1.98 1.46 1.10 124.73%
P/EPS 32.99 22.02 18.64 18.54 15.94 11.75 8.67 143.53%
EY 3.03 4.54 5.36 5.39 6.28 8.51 11.53 -58.93%
DY 0.71 2.31 2.52 1.89 4.12 2.56 3.17 -63.08%
P/NAPS 3.62 3.39 2.91 2.70 2.34 1.86 0.00 -
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 19/11/21 20/08/21 20/05/21 22/02/21 20/11/20 - - -
Price 0.705 0.735 0.61 0.57 0.50 0.00 0.00 -
P/RPS 3.74 3.40 2.76 2.59 2.15 0.00 0.00 -
P/EPS 33.23 24.90 19.11 19.94 17.32 0.00 0.00 -
EY 3.01 4.02 5.23 5.02 5.77 0.00 0.00 -
DY 0.71 2.04 2.46 1.75 3.79 0.00 0.00 -
P/NAPS 3.64 3.83 2.98 2.90 2.54 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