[INNO] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock

[INNO] INNOPRISE PLANTATIONS BERHAD

Announcement Date

21-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- -15.41%

YoY- -2.27%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	218,477	209,160	210,560	270,219	285,068	306,372	297,840	-18.64%
YoY %	4.45%	-0.66%	-22.08%	-5.21%	-6.95%	2.86%	-	-
Horiz. %	73.35%	70.23%	70.70%	90.73%	95.71%	102.86%	100.00%	-
PBT	63,342	51,146	46,840	111,538	131,072	158,160	154,376	-44.75%
YoY %	23.85%	9.19%	-58.01%	-14.90%	-17.13%	2.45%	-	-
Horiz. %	41.03%	33.13%	30.34%	72.25%	84.90%	102.45%	100.00%	-
Tax	-14,233	-11,350	-10,340	-26,449	-30,477	-37,226	-36,268	-46.36%
YoY %	-25.40%	-9.77%	60.91%	13.22%	18.13%	-2.64%	-	-
Horiz. %	39.24%	31.29%	28.51%	72.93%	84.03%	102.64%	100.00%	-
NP	49,109	39,796	36,500	85,089	100,594	120,934	118,108	-44.26%
YoY %	23.40%	9.03%	-57.10%	-15.41%	-16.82%	2.39%	-	-
Horiz. %	41.58%	33.69%	30.90%	72.04%	85.17%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,109	39,796	36,500	85,089	100,594	120,934	118,108	-44.26%
YoY %	23.40%	9.03%	-57.10%	-15.41%	-16.82%	2.39%	-	-
Horiz. %	41.58%	33.69%	30.90%	72.04%	85.17%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.47%	22.19%	22.08%	23.71%	23.25%	23.54%	23.49%	-
YoY %	1.26%	0.50%	-6.87%	1.98%	-1.23%	0.21%	-	-
Horiz. %	95.66%	94.47%	94.00%	100.94%	98.98%	100.21%	100.00%	-
Total Cost	169,368	169,364	174,060	185,130	184,473	185,438	179,732	-3.87%
YoY %	0.00%	-2.70%	-5.98%	0.36%	-0.52%	3.17%	-	-
Horiz. %	94.23%	94.23%	96.84%	103.00%	102.64%	103.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	306,469	296,891	296,891	301,680	306,469	325,623	325,623	-3.95%
YoY %	3.23%	0.00%	-1.59%	-1.56%	-5.88%	0.00%	-	-
Horiz. %	94.12%	91.18%	91.18%	92.65%	94.12%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	44,693	40,702	38,308	88,588	102,156	124,503	114,925	-46.69%
YoY %	9.81%	6.25%	-56.76%	-13.28%	-17.95%	8.33%	-	-
Horiz. %	38.89%	35.42%	33.33%	77.08%	88.89%	108.33%	100.00%	-
Div Payout %	91.01%	102.28%	104.96%	104.11%	101.55%	102.95%	97.31%	-
YoY %	-11.02%	-2.55%	0.82%	2.52%	-1.36%	5.80%	-	-
Horiz. %	93.53%	105.11%	107.86%	106.99%	104.36%	105.80%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	306,469	296,891	296,891	301,680	306,469	325,623	325,623	-3.95%
YoY %	3.23%	0.00%	-1.59%	-1.56%	-5.88%	0.00%	-	-
Horiz. %	94.12%	91.18%	91.18%	92.65%	94.12%	100.00%	100.00%	-
NOSH	478,857	478,857	478,857	478,857	478,857	478,857	478,857	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	22.48%	19.03%	17.33%	31.49%	35.29%	39.47%	39.65%	-
YoY %	18.13%	9.81%	-44.97%	-10.77%	-10.59%	-0.45%	-	-
Horiz. %	56.70%	47.99%	43.71%	79.42%	89.00%	99.55%	100.00%	-
ROE	16.02%	13.40%	12.29%	28.21%	32.82%	37.14%	36.27%	-
YoY %	19.55%	9.03%	-56.43%	-14.05%	-11.63%	2.40%	-	-
Horiz. %	44.17%	36.95%	33.88%	77.78%	90.49%	102.40%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	45.62	43.68	43.97	56.43	59.53	63.98	62.20	-18.65%
YoY %	4.44%	-0.66%	-22.08%	-5.21%	-6.96%	2.86%	-	-
Horiz. %	73.34%	70.23%	70.69%	90.72%	95.71%	102.86%	100.00%	-
EPS	10.25	8.32	7.64	17.77	21.01	25.26	24.68	-44.30%
YoY %	23.20%	8.90%	-57.01%	-15.42%	-16.83%	2.35%	-	-
Horiz. %	41.53%	33.71%	30.96%	72.00%	85.13%	102.35%	100.00%	-
DPS	9.33	8.50	8.00	18.50	21.33	26.00	24.00	-46.70%
YoY %	9.76%	6.25%	-56.76%	-13.27%	-17.96%	8.33%	-	-
Horiz. %	38.88%	35.42%	33.33%	77.08%	88.88%	108.33%	100.00%	-
NAPS	0.64	0.62	0.62	0.63	0.64	0.68	0.68	-3.95%
YoY %	3.23%	0.00%	-1.59%	-1.56%	-5.88%	0.00%	-	-
Horiz. %	94.12%	91.18%	91.18%	92.65%	94.12%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 478,857
RPS	45.62	43.68	43.97	56.43	59.53	63.98	62.20	-18.65%
YoY %	4.44%	-0.66%	-22.08%	-5.21%	-6.96%	2.86%	-	-
Horiz. %	73.34%	70.23%	70.69%	90.72%	95.71%	102.86%	100.00%	-
EPS	10.25	8.32	7.64	17.77	21.01	25.26	24.68	-44.30%
YoY %	23.20%	8.90%	-57.01%	-15.42%	-16.83%	2.35%	-	-
Horiz. %	41.53%	33.71%	30.96%	72.00%	85.13%	102.35%	100.00%	-
DPS	9.33	8.50	8.00	18.50	21.33	26.00	24.00	-46.70%
YoY %	9.76%	6.25%	-56.76%	-13.27%	-17.96%	8.33%	-	-
Horiz. %	38.88%	35.42%	33.33%	77.08%	88.88%	108.33%	100.00%	-
NAPS	0.64	0.62	0.62	0.63	0.64	0.68	0.68	-3.95%
YoY %	3.23%	0.00%	-1.59%	-1.56%	-5.88%	0.00%	-	-
Horiz. %	94.12%	91.18%	91.18%	92.65%	94.12%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	1.25	1.23	1.37	1.59	1.34	1.42	1.70	-
P/RPS	2.74	2.82	3.12	2.82	2.25	2.22	2.73	0.24%
YoY %	-2.84%	-9.62%	10.64%	25.33%	1.35%	-18.68%	-	-
Horiz. %	100.37%	103.30%	114.29%	103.30%	82.42%	81.32%	100.00%	-
P/EPS	12.19	14.80	17.97	8.95	6.38	5.62	6.89	46.23%
YoY %	-17.64%	-17.64%	100.78%	40.28%	13.52%	-18.43%	-	-
Horiz. %	176.92%	214.80%	260.81%	129.90%	92.60%	81.57%	100.00%	-
EY	8.20	6.76	5.56	11.18	15.68	17.78	14.51	-31.62%
YoY %	21.30%	21.58%	-50.27%	-28.70%	-11.81%	22.54%	-	-
Horiz. %	56.51%	46.59%	38.32%	77.05%	108.06%	122.54%	100.00%	-
DY	7.47	6.91	5.84	11.64	15.92	18.31	14.12	-34.56%
YoY %	8.10%	18.32%	-49.83%	-26.88%	-13.05%	29.67%	-	-
Horiz. %	52.90%	48.94%	41.36%	82.44%	112.75%	129.67%	100.00%	-
P/NAPS	1.95	1.98	2.21	2.52	2.09	2.09	2.50	-15.25%
YoY %	-1.52%	-10.41%	-12.30%	20.57%	0.00%	-16.40%	-	-
Horiz. %	78.00%	79.20%	88.40%	100.80%	83.60%	83.60%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	27/11/23	21/08/23	25/05/23	21/02/23	22/11/22	24/08/22	23/05/22	-
Price	1.29	1.28	1.27	1.55	1.58	1.45	1.82	-
P/RPS	2.83	2.93	2.89	2.75	2.65	2.27	2.93	-2.28%
YoY %	-3.41%	1.38%	5.09%	3.77%	16.74%	-22.53%	-	-
Horiz. %	96.59%	100.00%	98.63%	93.86%	90.44%	77.47%	100.00%	-
P/EPS	12.58	15.40	16.66	8.72	7.52	5.74	7.38	42.65%
YoY %	-18.31%	-7.56%	91.06%	15.96%	31.01%	-22.22%	-	-
Horiz. %	170.46%	208.67%	225.75%	118.16%	101.90%	77.78%	100.00%	-
EY	7.95	6.49	6.00	11.46	13.30	17.42	13.55	-29.89%
YoY %	22.50%	8.17%	-47.64%	-13.83%	-23.65%	28.56%	-	-
Horiz. %	58.67%	47.90%	44.28%	84.58%	98.15%	128.56%	100.00%	-
DY	7.24	6.64	6.30	11.94	13.50	17.93	13.19	-32.93%
YoY %	9.04%	5.40%	-47.24%	-11.56%	-24.71%	35.94%	-	-
Horiz. %	54.89%	50.34%	47.76%	90.52%	102.35%	135.94%	100.00%	-
P/NAPS	2.02	2.06	2.05	2.46	2.47	2.13	2.68	-17.16%
YoY %	-1.94%	0.49%	-16.67%	-0.40%	15.96%	-20.52%	-	-
Horiz. %	75.37%	76.87%	76.49%	91.79%	92.16%	79.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos