[INNO] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -27.65%
YoY- -46.88%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 195,313 145,061 115,034 126,756 126,711 133,775 96,701 12.41%
PBT 82,805 47,605 7,006 26,569 50,537 36,523 21,672 25.00%
Tax -19,166 -11,029 -900 -5,808 -11,454 -8,794 -4,858 25.67%
NP 63,639 36,576 6,106 20,761 39,083 27,729 16,814 24.81%
-
NP to SH 63,639 36,576 6,106 20,761 39,083 27,729 16,814 24.81%
-
Tax Rate 23.15% 23.17% 12.85% 21.86% 22.66% 24.08% 22.42% -
Total Cost 131,674 108,485 108,928 105,995 87,628 106,046 79,887 8.67%
-
Net Worth 320,834 335,200 306,469 622,515 656,035 617,721 245,065 4.58%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 95,771 21,548 4,788 14,365 19,154 - - -
Div Payout % 150.49% 58.91% 78.42% 69.20% 49.01% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 320,834 335,200 306,469 622,515 656,035 617,721 245,065 4.58%
NOSH 478,857 478,857 478,857 478,857 478,857 478,854 191,457 16.49%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 32.58% 25.21% 5.31% 16.38% 30.84% 20.73% 17.39% -
ROE 19.84% 10.91% 1.99% 3.34% 5.96% 4.49% 6.86% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.79 30.29 24.02 26.47 26.46 27.94 50.51 -3.49%
EPS 13.29 7.64 1.28 4.34 8.16 5.79 8.78 7.14%
DPS 20.00 4.50 1.00 3.00 4.00 0.00 0.00 -
NAPS 0.67 0.70 0.64 1.30 1.37 1.29 1.28 -10.21%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.79 30.29 24.02 26.47 26.46 27.94 20.19 12.42%
EPS 13.29 7.64 1.28 4.34 8.16 5.79 3.51 24.81%
DPS 20.00 4.50 1.00 3.00 4.00 0.00 0.00 -
NAPS 0.67 0.70 0.64 1.30 1.37 1.29 0.5118 4.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.19 1.03 0.64 0.75 1.28 0.66 1.36 -
P/RPS 2.92 3.40 2.66 2.83 4.84 2.36 2.69 1.37%
P/EPS 8.95 13.48 50.19 17.30 15.68 11.40 15.49 -8.72%
EY 11.17 7.42 1.99 5.78 6.38 8.77 6.46 9.54%
DY 16.81 4.37 1.56 4.00 3.13 0.00 0.00 -
P/NAPS 1.78 1.47 1.00 0.58 0.93 0.51 1.06 9.01%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 19/11/20 18/11/19 13/11/18 21/11/17 22/11/16 27/11/15 -
Price 1.35 1.19 0.72 0.685 1.22 1.07 1.30 -
P/RPS 3.31 3.93 3.00 2.59 4.61 3.83 2.57 4.30%
P/EPS 10.16 15.58 56.47 15.80 14.95 18.48 14.80 -6.07%
EY 9.84 6.42 1.77 6.33 6.69 5.41 6.76 6.45%
DY 14.81 3.78 1.39 4.38 3.28 0.00 0.00 -
P/NAPS 2.01 1.70 1.13 0.53 0.89 0.83 1.02 11.95%

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