[INNO] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -135.39%
YoY- -113.92%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 153,186 95,394 73,926 52,286 51,858 60,055 59,921 16.92%
PBT 79,080 38,583 21,465 -309 5,344 23,752 13,175 34.79%
Tax -18,613 -8,964 -4,771 -271 -1,178 -5,326 -2,881 36.45%
NP 60,467 29,619 16,694 -580 4,166 18,426 10,294 34.30%
-
NP to SH 60,467 29,619 16,694 -580 4,166 18,426 10,294 34.30%
-
Tax Rate 23.54% 23.23% 22.23% - 22.04% 22.42% 21.87% -
Total Cost 92,719 65,775 57,232 52,866 47,692 41,629 49,627 10.97%
-
Net Worth 325,623 344,777 335,200 301,680 612,938 651,246 552,578 -8.43%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 62,251 47,885 9,577 4,788 14,365 9,577 - -
Div Payout % 102.95% 161.67% 57.37% 0.00% 344.83% 51.98% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 325,623 344,777 335,200 301,680 612,938 651,246 552,578 -8.43%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 445,627 1.20%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 39.47% 31.05% 22.58% -1.11% 8.03% 30.68% 17.18% -
ROE 18.57% 8.59% 4.98% -0.19% 0.68% 2.83% 1.86% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 31.99 19.92 15.44 10.92 10.83 12.54 13.45 15.52%
EPS 12.63 6.19 3.49 -0.12 0.87 3.85 2.31 32.71%
DPS 13.00 10.00 2.00 1.00 3.00 2.00 0.00 -
NAPS 0.68 0.72 0.70 0.63 1.28 1.36 1.24 -9.52%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 31.99 19.92 15.44 10.92 10.83 12.54 12.51 16.93%
EPS 12.63 6.19 3.49 -0.12 0.87 3.85 2.15 34.30%
DPS 13.00 10.00 2.00 1.00 3.00 2.00 0.00 -
NAPS 0.68 0.72 0.70 0.63 1.28 1.36 1.154 -8.43%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.42 0.965 0.71 0.70 0.78 1.10 0.63 -
P/RPS 4.44 4.84 4.60 6.41 7.20 8.77 4.69 -0.90%
P/EPS 11.25 15.60 20.37 -577.93 89.66 28.59 27.27 -13.71%
EY 8.89 6.41 4.91 -0.17 1.12 3.50 3.67 15.88%
DY 9.15 10.36 2.82 1.43 3.85 1.82 0.00 -
P/NAPS 2.09 1.34 1.01 1.11 0.61 0.81 0.51 26.48%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 26/08/21 17/08/20 29/08/19 21/08/18 22/08/17 23/08/16 -
Price 1.45 1.22 0.91 0.64 0.805 1.20 0.63 -
P/RPS 4.53 6.12 5.89 5.86 7.43 9.57 4.69 -0.57%
P/EPS 11.48 19.72 26.10 -528.39 92.53 31.19 27.27 -13.42%
EY 8.71 5.07 3.83 -0.19 1.08 3.21 3.67 15.48%
DY 8.97 8.20 2.20 1.56 3.73 1.67 0.00 -
P/NAPS 2.13 1.69 1.30 1.02 0.63 0.88 0.51 26.88%

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