[INNO] YoY Cumulative 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- 131.06%
YoY- -77.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 95,394 73,926 52,286 51,858 60,055 59,921 51,607 10.77%
PBT 38,583 21,465 -309 5,344 23,752 13,175 12,544 20.57%
Tax -8,964 -4,771 -271 -1,178 -5,326 -2,881 -2,814 21.27%
NP 29,619 16,694 -580 4,166 18,426 10,294 9,730 20.36%
-
NP to SH 29,619 16,694 -580 4,166 18,426 10,294 9,730 20.36%
-
Tax Rate 23.23% 22.23% - 22.04% 22.42% 21.87% 22.43% -
Total Cost 65,775 57,232 52,866 47,692 41,629 49,627 41,877 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 47,885 9,577 4,788 14,365 9,577 - - -
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 8.59% 4.98% -0.19% 0.68% 2.83% 1.86% 4.07% -
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 19.92 15.44 10.92 10.83 12.54 13.45 27.00 -4.93%
EPS 6.19 3.49 -0.12 0.87 3.85 2.31 5.09 3.31%
DPS 10.00 2.00 1.00 3.00 2.00 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 19.92 15.44 10.92 10.83 12.54 12.51 10.78 10.76%
EPS 6.19 3.49 -0.12 0.87 3.85 2.15 2.03 20.39%
DPS 10.00 2.00 1.00 3.00 2.00 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 4.84 4.60 6.41 7.20 8.77 4.69 5.56 -2.28%
P/EPS 15.60 20.37 -577.93 89.66 28.59 27.27 29.47 -10.05%
EY 6.41 4.91 -0.17 1.12 3.50 3.67 3.39 11.19%
DY 10.36 2.82 1.43 3.85 1.82 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 6.12 5.89 5.86 7.43 9.57 4.69 5.37 2.20%
P/EPS 19.72 26.10 -528.39 92.53 31.19 27.27 28.49 -5.94%
EY 5.07 3.83 -0.19 1.08 3.21 3.67 3.51 6.31%
DY 8.20 2.20 1.56 3.73 1.67 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