[INNO] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 35.65%
YoY- 227.82%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 270,219 285,068 306,372 297,840 229,999 200,012 190,788 26.03%
PBT 111,538 131,072 158,160 154,376 113,563 93,434 77,166 27.75%
Tax -26,449 -30,477 -37,226 -36,268 -26,494 -21,692 -17,928 29.50%
NP 85,089 100,594 120,934 118,108 87,069 71,742 59,238 27.22%
-
NP to SH 85,089 100,594 120,934 118,108 87,069 71,742 59,238 27.22%
-
Tax Rate 23.71% 23.25% 23.54% 23.49% 23.33% 23.22% 23.23% -
Total Cost 185,130 184,473 185,438 179,732 142,930 128,269 131,550 25.50%
-
Net Worth 301,680 306,469 325,623 325,623 325,623 320,834 344,777 -8.49%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 88,588 102,156 124,503 114,925 105,348 102,156 95,771 -5.05%
Div Payout % 104.11% 101.55% 102.95% 97.31% 120.99% 142.39% 161.67% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 301,680 306,469 325,623 325,623 325,623 320,834 344,777 -8.49%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 31.49% 35.29% 39.47% 39.65% 37.86% 35.87% 31.05% -
ROE 28.21% 32.82% 37.14% 36.27% 26.74% 22.36% 17.18% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.43 59.53 63.98 62.20 48.03 41.77 39.84 26.04%
EPS 17.77 21.01 25.26 24.68 18.18 14.99 12.38 27.16%
DPS 18.50 21.33 26.00 24.00 22.00 21.33 20.00 -5.05%
NAPS 0.63 0.64 0.68 0.68 0.68 0.67 0.72 -8.49%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.43 59.53 63.98 62.20 48.03 41.77 39.84 26.04%
EPS 17.77 21.01 25.26 24.68 18.18 14.99 12.38 27.16%
DPS 18.50 21.33 26.00 24.00 22.00 21.33 20.00 -5.05%
NAPS 0.63 0.64 0.68 0.68 0.68 0.67 0.72 -8.49%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.59 1.34 1.42 1.70 1.29 1.19 0.965 -
P/RPS 2.82 2.25 2.22 2.73 2.69 2.85 2.42 10.70%
P/EPS 8.95 6.38 5.62 6.89 7.09 7.94 7.80 9.57%
EY 11.18 15.68 17.78 14.51 14.10 12.59 12.82 -8.69%
DY 11.64 15.92 18.31 14.12 17.05 17.93 20.73 -31.86%
P/NAPS 2.52 2.09 2.09 2.50 1.90 1.78 1.34 52.18%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 24/08/22 23/05/22 25/02/22 25/11/21 26/08/21 -
Price 1.55 1.58 1.45 1.82 2.03 1.35 1.22 -
P/RPS 2.75 2.65 2.27 2.93 4.23 3.23 3.06 -6.85%
P/EPS 8.72 7.52 5.74 7.38 11.16 9.01 9.86 -7.84%
EY 11.46 13.30 17.42 13.55 8.96 11.10 10.14 8.47%
DY 11.94 13.50 17.93 13.19 10.84 15.80 16.39 -18.99%
P/NAPS 2.46 2.47 2.13 2.68 2.99 2.01 1.69 28.35%

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