[INNO] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -2.36%
YoY- 34.96%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 229,999 200,012 190,788 163,008 153,794 144,653 147,852 34.14%
PBT 113,563 93,434 77,166 46,864 47,568 46,452 42,930 90.93%
Tax -26,494 -21,692 -17,928 -10,836 -10,670 -10,364 -9,542 97.18%
NP 87,069 71,742 59,238 36,028 36,898 36,088 33,388 89.12%
-
NP to SH 87,069 71,742 59,238 36,028 36,898 36,088 33,388 89.12%
-
Tax Rate 23.33% 23.22% 23.23% 23.12% 22.43% 22.31% 22.23% -
Total Cost 142,930 128,269 131,550 126,980 116,896 108,565 114,464 15.91%
-
Net Worth 325,623 320,834 344,777 320,834 335,200 335,200 335,200 -1.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 105,348 102,156 95,771 38,308 31,125 28,731 19,154 210.61%
Div Payout % 120.99% 142.39% 161.67% 106.33% 84.36% 79.62% 57.37% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 325,623 320,834 344,777 320,834 335,200 335,200 335,200 -1.90%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 37.86% 35.87% 31.05% 22.10% 23.99% 24.95% 22.58% -
ROE 26.74% 22.36% 17.18% 11.23% 11.01% 10.77% 9.96% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.03 41.77 39.84 34.04 32.12 30.21 30.88 34.13%
EPS 18.18 14.99 12.38 7.52 7.71 7.53 6.98 88.97%
DPS 22.00 21.33 20.00 8.00 6.50 6.00 4.00 210.61%
NAPS 0.68 0.67 0.72 0.67 0.70 0.70 0.70 -1.90%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.03 41.77 39.84 34.04 32.12 30.21 30.88 34.13%
EPS 18.18 14.99 12.38 7.52 7.71 7.53 6.98 88.97%
DPS 22.00 21.33 20.00 8.00 6.50 6.00 4.00 210.61%
NAPS 0.68 0.67 0.72 0.67 0.70 0.70 0.70 -1.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.29 1.19 0.965 1.05 1.17 1.03 0.71 -
P/RPS 2.69 2.85 2.42 3.08 3.64 3.41 2.30 10.97%
P/EPS 7.09 7.94 7.80 13.96 15.18 13.67 10.18 -21.37%
EY 14.10 12.59 12.82 7.17 6.59 7.32 9.82 27.18%
DY 17.05 17.93 20.73 7.62 5.56 5.83 5.63 108.89%
P/NAPS 1.90 1.78 1.34 1.57 1.67 1.47 1.01 52.21%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 24/05/21 22/02/21 19/11/20 17/08/20 -
Price 2.03 1.35 1.22 1.10 1.07 1.19 0.91 -
P/RPS 4.23 3.23 3.06 3.23 3.33 3.94 2.95 27.07%
P/EPS 11.16 9.01 9.86 14.62 13.89 15.79 13.05 -9.87%
EY 8.96 11.10 10.14 6.84 7.20 6.33 7.66 10.98%
DY 10.84 15.80 16.39 7.27 6.07 5.04 4.40 82.11%
P/NAPS 2.99 2.01 1.69 1.64 1.53 1.70 1.30 73.97%

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