[INNO] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 8.87%
YoY- -37.17%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 233,608 222,780 227,133 218,477 209,160 210,560 270,219 -9.25%
PBT 76,350 61,272 69,081 63,342 51,146 46,840 111,538 -22.34%
Tax -17,740 -14,020 -15,618 -14,233 -11,350 -10,340 -26,449 -23.39%
NP 58,610 47,252 53,463 49,109 39,796 36,500 85,089 -22.02%
-
NP to SH 58,610 47,252 53,463 49,109 39,796 36,500 85,089 -22.02%
-
Tax Rate 23.24% 22.88% 22.61% 22.47% 22.19% 22.08% 23.71% -
Total Cost 174,998 175,528 173,670 169,368 169,364 174,060 185,130 -3.68%
-
Net Worth 311,257 306,469 311,257 306,469 296,891 296,891 301,680 2.10%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 50,280 43,097 47,885 44,693 40,702 38,308 88,588 -31.47%
Div Payout % 85.79% 91.21% 89.57% 91.01% 102.28% 104.96% 104.11% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 311,257 306,469 311,257 306,469 296,891 296,891 301,680 2.10%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 25.09% 21.21% 23.54% 22.48% 19.03% 17.33% 31.49% -
ROE 18.83% 15.42% 17.18% 16.02% 13.40% 12.29% 28.21% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 48.78 46.52 47.43 45.62 43.68 43.97 56.43 -9.26%
EPS 12.24 9.88 11.16 10.25 8.32 7.64 17.77 -22.02%
DPS 10.50 9.00 10.00 9.33 8.50 8.00 18.50 -31.47%
NAPS 0.65 0.64 0.65 0.64 0.62 0.62 0.63 2.10%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 48.78 46.52 47.43 45.62 43.68 43.97 56.43 -9.26%
EPS 12.24 9.88 11.16 10.25 8.32 7.64 17.77 -22.02%
DPS 10.50 9.00 10.00 9.33 8.50 8.00 18.50 -31.47%
NAPS 0.65 0.64 0.65 0.64 0.62 0.62 0.63 2.10%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.41 1.45 1.31 1.25 1.23 1.37 1.59 -
P/RPS 2.89 3.12 2.76 2.74 2.82 3.12 2.82 1.64%
P/EPS 11.52 14.69 11.73 12.19 14.80 17.97 8.95 18.34%
EY 8.68 6.81 8.52 8.20 6.76 5.56 11.18 -15.53%
DY 7.45 6.21 7.63 7.47 6.91 5.84 11.64 -25.75%
P/NAPS 2.17 2.27 2.02 1.95 1.98 2.21 2.52 -9.49%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 19/08/24 23/05/24 23/02/24 27/11/23 21/08/23 25/05/23 21/02/23 -
Price 1.43 1.45 1.48 1.29 1.28 1.27 1.55 -
P/RPS 2.93 3.12 3.12 2.83 2.93 2.89 2.75 4.32%
P/EPS 11.68 14.69 13.26 12.58 15.40 16.66 8.72 21.53%
EY 8.56 6.81 7.54 7.95 6.49 6.00 11.46 -17.69%
DY 7.34 6.21 6.76 7.24 6.64 6.30 11.94 -27.72%
P/NAPS 2.20 2.27 2.28 2.02 2.06 2.05 2.46 -7.18%

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