[INNO] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 15.53%
YoY- -77.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 190,788 147,852 104,572 103,716 120,110 119,842 103,214 10.77%
PBT 77,166 42,930 -618 10,688 47,504 26,350 25,088 20.57%
Tax -17,928 -9,542 -542 -2,356 -10,652 -5,762 -5,628 21.27%
NP 59,238 33,388 -1,160 8,332 36,852 20,588 19,460 20.36%
-
NP to SH 59,238 33,388 -1,160 8,332 36,852 20,588 19,460 20.36%
-
Tax Rate 23.23% 22.23% - 22.04% 22.42% 21.87% 22.43% -
Total Cost 131,550 114,464 105,732 95,384 83,258 99,254 83,754 7.80%
-
Net Worth 344,777 335,200 301,680 612,938 651,246 552,578 238,948 6.29%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 95,771 19,154 9,577 28,731 19,154 - - -
Div Payout % 161.67% 57.37% 0.00% 344.83% 51.98% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 344,777 335,200 301,680 612,938 651,246 552,578 238,948 6.29%
NOSH 478,857 478,857 478,857 478,857 478,857 445,627 191,159 16.52%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 31.05% 22.58% -1.11% 8.03% 30.68% 17.18% 18.85% -
ROE 17.18% 9.96% -0.38% 1.36% 5.66% 3.73% 8.14% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.84 30.88 21.84 21.66 25.08 26.89 53.99 -4.93%
EPS 12.38 6.98 -0.24 1.74 7.70 4.62 10.18 3.31%
DPS 20.00 4.00 2.00 6.00 4.00 0.00 0.00 -
NAPS 0.72 0.70 0.63 1.28 1.36 1.24 1.25 -8.77%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.84 30.88 21.84 21.66 25.08 25.03 21.55 10.77%
EPS 12.38 6.98 -0.24 1.74 7.70 4.30 4.06 20.39%
DPS 20.00 4.00 2.00 6.00 4.00 0.00 0.00 -
NAPS 0.72 0.70 0.63 1.28 1.36 1.154 0.499 6.29%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.965 0.71 0.70 0.78 1.10 0.63 1.50 -
P/RPS 2.42 2.30 3.21 3.60 4.39 2.34 2.78 -2.28%
P/EPS 7.80 10.18 -288.97 44.83 14.29 13.64 14.73 -10.04%
EY 12.82 9.82 -0.35 2.23 7.00 7.33 6.79 11.16%
DY 20.73 5.63 2.86 7.69 3.64 0.00 0.00 -
P/NAPS 1.34 1.01 1.11 0.61 0.81 0.51 1.20 1.85%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 17/08/20 29/08/19 21/08/18 22/08/17 23/08/16 27/08/15 -
Price 1.22 0.91 0.64 0.805 1.20 0.63 1.45 -
P/RPS 3.06 2.95 2.93 3.72 4.78 2.34 2.69 2.16%
P/EPS 9.86 13.05 -264.20 46.27 15.59 13.64 14.24 -5.93%
EY 10.14 7.66 -0.38 2.16 6.41 7.33 7.02 6.31%
DY 16.39 4.40 3.13 7.45 3.33 0.00 0.00 -
P/NAPS 1.69 1.30 1.02 0.63 0.88 0.51 1.16 6.46%

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