[INNO] QoQ Cumulative 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- 12.78%

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
Cumulative Result
Revenue	163,858	104,580	52,640	270,219	213,801	153,186	74,460	69.10%
YoY %	56.68%	98.67%	-80.52%	26.39%	39.57%	105.73%	-	-
Horiz. %	220.06%	140.45%	70.70%	362.90%	287.14%	205.73%	100.00%	-
PBT	47,507	25,573	11,710	111,538	98,304	79,080	38,594	14.84%
YoY %	85.77%	118.39%	-89.50%	13.46%	24.31%	104.90%	-	-
Horiz. %	123.09%	66.26%	30.34%	289.00%	254.71%	204.90%	100.00%	-
Tax	-10,675	-5,675	-2,585	-26,449	-22,858	-18,613	-9,067	11.48%
YoY %	-88.11%	-119.54%	90.23%	-15.71%	-22.81%	-105.28%	-	-
Horiz. %	117.73%	62.59%	28.51%	291.71%	252.10%	205.28%	100.00%	-
NP	36,832	19,898	9,125	85,089	75,446	60,467	29,527	15.86%
YoY %	85.10%	118.06%	-89.28%	12.78%	24.77%	104.79%	-	-
Horiz. %	124.74%	67.39%	30.90%	288.17%	255.52%	204.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,832	19,898	9,125	85,089	75,446	60,467	29,527	15.86%
YoY %	85.10%	118.06%	-89.28%	12.78%	24.77%	104.79%	-	-
Horiz. %	124.74%	67.39%	30.90%	288.17%	255.52%	204.79%	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	127,026	84,682	43,515	185,130	138,355	92,719	44,933	99.80%
YoY %	50.00%	94.60%	-76.49%	33.81%	49.22%	106.35%	-	-
Horiz. %	282.70%	188.46%	96.84%	412.01%	307.91%	206.35%	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	33,520	20,351	9,577	88,588	76,617	62,251	28,731	10.81%
YoY %	64.71%	112.50%	-89.19%	15.62%	23.08%	116.67%	-	-
Horiz. %	116.67%	70.83%	33.33%	308.34%	266.67%	216.67%	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	12.02%	6.70%	3.07%	28.21%	24.62%	18.57%	9.07%	-
YoY %	79.40%	118.24%	-89.12%	14.58%	32.58%	104.74%	-	-
Horiz. %	132.52%	73.87%	33.85%	311.03%	271.44%	204.74%	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	34.22	21.84	10.99	56.43	44.65	31.99	15.55	69.10%
YoY %	56.68%	98.73%	-80.52%	26.38%	39.57%	105.72%	-	-
Horiz. %	220.06%	140.45%	70.68%	362.89%	287.14%	205.72%	100.00%	-
EPS	7.69	4.16	1.91	17.77	15.76	12.63	6.17	15.79%
YoY %	84.86%	117.80%	-89.25%	12.75%	24.78%	104.70%	-	-
Horiz. %	124.64%	67.42%	30.96%	288.01%	255.43%	204.70%	100.00%	-
DPS	7.00	4.25	2.00	18.50	16.00	13.00	6.00	10.81%
YoY %	64.71%	112.50%	-89.19%	15.62%	23.08%	116.67%	-	-
Horiz. %	116.67%	70.83%	33.33%	308.33%	266.67%	216.67%	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	34.22	21.84	10.99	56.43	44.65	31.99	15.55	69.10%
YoY %	56.68%	98.73%	-80.52%	26.38%	39.57%	105.72%	-	-
Horiz. %	220.06%	140.45%	70.68%	362.89%	287.14%	205.72%	100.00%	-
EPS	7.69	4.16	1.91	17.77	15.76	12.63	6.17	15.79%
YoY %	84.86%	117.80%	-89.25%	12.75%	24.78%	104.70%	-	-
Horiz. %	124.64%	67.42%	30.96%	288.01%	255.43%	204.70%	100.00%	-
DPS	7.00	4.25	2.00	18.50	16.00	13.00	6.00	10.81%
YoY %	64.71%	112.50%	-89.19%	15.62%	23.08%	116.67%	-	-
Horiz. %	116.67%	70.83%	33.33%	308.33%	266.67%	216.67%	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	3.65	5.63	12.46	2.82	3.00	4.44	10.93	-51.83%
YoY %	-35.17%	-54.82%	341.84%	-6.00%	-32.43%	-59.38%	-	-
Horiz. %	33.39%	51.51%	114.00%	25.80%	27.45%	40.62%	100.00%	-
P/EPS	16.25	29.60	71.89	8.95	8.51	11.25	27.57	-29.67%
YoY %	-45.10%	-58.83%	703.24%	5.17%	-24.36%	-59.19%	-	-
Horiz. %	58.94%	107.36%	260.75%	32.46%	30.87%	40.81%	100.00%	-
EY	6.15	3.38	1.39	11.18	11.76	8.89	3.63	42.07%
YoY %	81.95%	143.17%	-87.57%	-4.93%	32.28%	144.90%	-	-
Horiz. %	169.42%	93.11%	38.29%	307.99%	323.97%	244.90%	100.00%	-
DY	5.60	3.46	1.46	11.64	11.94	9.15	3.53	35.98%
YoY %	61.85%	136.99%	-87.46%	-2.51%	30.49%	159.21%	-	-
Horiz. %	158.64%	98.02%	41.36%	329.75%	338.24%	259.21%	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	3.77	5.86	11.55	2.75	3.54	4.53	11.70	-52.96%
YoY %	-35.67%	-49.26%	320.00%	-22.32%	-21.85%	-61.28%	-	-
Horiz. %	32.22%	50.09%	98.72%	23.50%	30.26%	38.72%	100.00%	-
P/EPS	16.77	30.80	66.65	8.72	10.03	11.48	29.52	-31.38%
YoY %	-45.55%	-53.79%	664.33%	-13.06%	-12.63%	-61.11%	-	-
Horiz. %	56.81%	104.34%	225.78%	29.54%	33.98%	38.89%	100.00%	-
EY	5.96	3.25	1.50	11.46	9.97	8.71	3.39	45.61%
YoY %	83.38%	116.67%	-86.91%	14.94%	14.47%	156.93%	-	-
Horiz. %	175.81%	95.87%	44.25%	338.05%	294.10%	256.93%	100.00%	-
DY	5.43	3.32	1.57	11.94	10.13	8.97	3.30	39.33%
YoY %	63.55%	111.46%	-86.85%	17.87%	12.93%	171.82%	-	-
Horiz. %	164.55%	100.61%	47.58%	361.82%	306.97%	271.82%	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