[INNO] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -83.91%
YoY- -9.1%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 74,460 40,752 38,965 28,399 24,861 29,461 24,928 19.99%
PBT 38,594 11,716 8,587 1,910 2,363 9,710 2,960 53.38%
Tax -9,067 -2,709 -1,913 -271 -560 -2,048 -624 56.17%
NP 29,527 9,007 6,674 1,639 1,803 7,662 2,336 52.59%
-
NP to SH 29,527 9,007 6,674 1,639 1,803 7,662 2,336 52.59%
-
Tax Rate 23.49% 23.12% 22.28% 14.19% 23.70% 21.09% 21.08% -
Total Cost 44,933 31,745 32,291 26,760 23,058 21,799 22,592 12.13%
-
Net Worth 325,623 320,834 325,623 311,257 636,881 478,857 491,789 -6.63%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 28,731 9,577 9,577 4,788 14,365 9,577 - -
Div Payout % 97.31% 106.33% 143.50% 292.16% 796.77% 125.00% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 325,623 320,834 325,623 311,257 636,881 478,857 491,789 -6.63%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 409,824 2.62%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 39.65% 22.10% 17.13% 5.77% 7.25% 26.01% 9.37% -
ROE 9.07% 2.81% 2.05% 0.53% 0.28% 1.60% 0.47% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.55 8.51 8.14 5.93 5.19 6.15 6.08 16.93%
EPS 6.17 1.88 1.39 0.34 0.38 1.60 0.57 48.70%
DPS 6.00 2.00 2.00 1.00 3.00 2.00 0.00 -
NAPS 0.68 0.67 0.68 0.65 1.33 1.00 1.20 -9.02%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.55 8.51 8.14 5.93 5.19 6.15 5.21 19.98%
EPS 6.17 1.88 1.39 0.34 0.38 1.60 0.49 52.49%
DPS 6.00 2.00 2.00 1.00 3.00 2.00 0.00 -
NAPS 0.68 0.67 0.68 0.65 1.33 1.00 1.027 -6.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.70 1.05 0.53 0.74 0.785 1.17 0.735 -
P/RPS 10.93 12.34 6.51 12.48 15.12 19.02 12.08 -1.65%
P/EPS 27.57 55.82 38.03 216.20 208.49 73.12 128.95 -22.66%
EY 3.63 1.79 2.63 0.46 0.48 1.37 0.78 29.19%
DY 3.53 1.90 3.77 1.35 3.82 1.71 0.00 -
P/NAPS 2.50 1.57 0.78 1.14 0.59 1.17 0.61 26.48%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 23/05/22 24/05/21 27/05/20 10/09/19 21/05/18 23/05/17 24/05/16 -
Price 1.82 1.10 0.65 0.685 0.895 1.20 0.705 -
P/RPS 11.70 12.93 7.99 11.55 17.24 19.50 11.59 0.15%
P/EPS 29.52 58.48 46.64 200.13 237.70 75.00 123.68 -21.23%
EY 3.39 1.71 2.14 0.50 0.42 1.33 0.81 26.93%
DY 3.30 1.82 3.08 1.46 3.35 1.67 0.00 -
P/NAPS 2.68 1.64 0.96 1.05 0.67 1.20 0.59 28.67%

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