[INNO] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 9.03%
YoY- -67.09%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 222,780 227,133 218,477 209,160 210,560 270,219 285,068 -15.14%
PBT 61,272 69,081 63,342 51,146 46,840 111,538 131,072 -39.73%
Tax -14,020 -15,618 -14,233 -11,350 -10,340 -26,449 -30,477 -40.38%
NP 47,252 53,463 49,109 39,796 36,500 85,089 100,594 -39.54%
-
NP to SH 47,252 53,463 49,109 39,796 36,500 85,089 100,594 -39.54%
-
Tax Rate 22.88% 22.61% 22.47% 22.19% 22.08% 23.71% 23.25% -
Total Cost 175,528 173,670 169,368 169,364 174,060 185,130 184,473 -3.25%
-
Net Worth 306,469 311,257 306,469 296,891 296,891 301,680 306,469 0.00%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 43,097 47,885 44,693 40,702 38,308 88,588 102,156 -43.72%
Div Payout % 91.21% 89.57% 91.01% 102.28% 104.96% 104.11% 101.55% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 306,469 311,257 306,469 296,891 296,891 301,680 306,469 0.00%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 21.21% 23.54% 22.48% 19.03% 17.33% 31.49% 35.29% -
ROE 15.42% 17.18% 16.02% 13.40% 12.29% 28.21% 32.82% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 46.52 47.43 45.62 43.68 43.97 56.43 59.53 -15.14%
EPS 9.88 11.16 10.25 8.32 7.64 17.77 21.01 -39.50%
DPS 9.00 10.00 9.33 8.50 8.00 18.50 21.33 -43.71%
NAPS 0.64 0.65 0.64 0.62 0.62 0.63 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 46.52 47.43 45.62 43.68 43.97 56.43 59.53 -15.14%
EPS 9.88 11.16 10.25 8.32 7.64 17.77 21.01 -39.50%
DPS 9.00 10.00 9.33 8.50 8.00 18.50 21.33 -43.71%
NAPS 0.64 0.65 0.64 0.62 0.62 0.63 0.64 0.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.45 1.31 1.25 1.23 1.37 1.59 1.34 -
P/RPS 3.12 2.76 2.74 2.82 3.12 2.82 2.25 24.32%
P/EPS 14.69 11.73 12.19 14.80 17.97 8.95 6.38 74.27%
EY 6.81 8.52 8.20 6.76 5.56 11.18 15.68 -42.62%
DY 6.21 7.63 7.47 6.91 5.84 11.64 15.92 -46.58%
P/NAPS 2.27 2.02 1.95 1.98 2.21 2.52 2.09 5.65%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 23/02/24 27/11/23 21/08/23 25/05/23 21/02/23 22/11/22 -
Price 1.45 1.48 1.29 1.28 1.27 1.55 1.58 -
P/RPS 3.12 3.12 2.83 2.93 2.89 2.75 2.65 11.48%
P/EPS 14.69 13.26 12.58 15.40 16.66 8.72 7.52 56.20%
EY 6.81 7.54 7.95 6.49 6.00 11.46 13.30 -35.97%
DY 6.21 6.76 7.24 6.64 6.30 11.94 13.50 -40.38%
P/NAPS 2.27 2.28 2.02 2.06 2.05 2.46 2.47 -5.46%

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