[INNO] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 21.36%
YoY- 135.97%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 285,068 306,372 297,840 229,999 200,012 190,788 163,008 45.10%
PBT 131,072 158,160 154,376 113,563 93,434 77,166 46,864 98.38%
Tax -30,477 -37,226 -36,268 -26,494 -21,692 -17,928 -10,836 99.12%
NP 100,594 120,934 118,108 87,069 71,742 59,238 36,028 98.16%
-
NP to SH 100,594 120,934 118,108 87,069 71,742 59,238 36,028 98.16%
-
Tax Rate 23.25% 23.54% 23.49% 23.33% 23.22% 23.23% 23.12% -
Total Cost 184,473 185,438 179,732 142,930 128,269 131,550 126,980 28.24%
-
Net Worth 306,469 325,623 325,623 325,623 320,834 344,777 320,834 -3.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 102,156 124,503 114,925 105,348 102,156 95,771 38,308 92.18%
Div Payout % 101.55% 102.95% 97.31% 120.99% 142.39% 161.67% 106.33% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 306,469 325,623 325,623 325,623 320,834 344,777 320,834 -3.00%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 35.29% 39.47% 39.65% 37.86% 35.87% 31.05% 22.10% -
ROE 32.82% 37.14% 36.27% 26.74% 22.36% 17.18% 11.23% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.53 63.98 62.20 48.03 41.77 39.84 34.04 45.10%
EPS 21.01 25.26 24.68 18.18 14.99 12.38 7.52 98.24%
DPS 21.33 26.00 24.00 22.00 21.33 20.00 8.00 92.16%
NAPS 0.64 0.68 0.68 0.68 0.67 0.72 0.67 -3.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.53 63.98 62.20 48.03 41.77 39.84 34.04 45.10%
EPS 21.01 25.26 24.68 18.18 14.99 12.38 7.52 98.24%
DPS 21.33 26.00 24.00 22.00 21.33 20.00 8.00 92.16%
NAPS 0.64 0.68 0.68 0.68 0.67 0.72 0.67 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.34 1.42 1.70 1.29 1.19 0.965 1.05 -
P/RPS 2.25 2.22 2.73 2.69 2.85 2.42 3.08 -18.87%
P/EPS 6.38 5.62 6.89 7.09 7.94 7.80 13.96 -40.63%
EY 15.68 17.78 14.51 14.10 12.59 12.82 7.17 68.40%
DY 15.92 18.31 14.12 17.05 17.93 20.73 7.62 63.35%
P/NAPS 2.09 2.09 2.50 1.90 1.78 1.34 1.57 20.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 23/05/22 25/02/22 25/11/21 26/08/21 24/05/21 -
Price 1.58 1.45 1.82 2.03 1.35 1.22 1.10 -
P/RPS 2.65 2.27 2.93 4.23 3.23 3.06 3.23 -12.35%
P/EPS 7.52 5.74 7.38 11.16 9.01 9.86 14.62 -35.77%
EY 13.30 17.42 13.55 8.96 11.10 10.14 6.84 55.72%
DY 13.50 17.93 13.19 10.84 15.80 16.39 7.27 51.02%
P/NAPS 2.47 2.13 2.68 2.99 2.01 1.69 1.64 31.35%

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