[INNO] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 17.35%
YoY- 133.2%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 78,726 74,460 79,990 54,615 54,642 40,752 45,304 44.68%
PBT 40,486 38,594 43,502 31,493 26,867 11,716 12,729 116.73%
Tax -9,546 -9,067 -10,224 -7,305 -6,255 -2,709 -2,897 121.92%
NP 30,940 29,527 33,278 24,188 20,612 9,007 9,832 115.19%
-
NP to SH 30,940 29,527 33,278 24,188 20,612 9,007 9,832 115.19%
-
Tax Rate 23.58% 23.49% 23.50% 23.20% 23.28% 23.12% 22.76% -
Total Cost 47,786 44,933 46,712 30,427 34,030 31,745 35,472 22.04%
-
Net Worth 325,623 325,623 325,623 320,834 344,777 320,834 335,200 -1.91%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 33,520 28,731 28,731 28,731 38,308 9,577 19,154 45.37%
Div Payout % 108.34% 97.31% 86.34% 118.78% 185.86% 106.33% 194.82% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 325,623 325,623 325,623 320,834 344,777 320,834 335,200 -1.91%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 39.30% 39.65% 41.60% 44.29% 37.72% 22.10% 21.70% -
ROE 9.50% 9.07% 10.22% 7.54% 5.98% 2.81% 2.93% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.44 15.55 16.70 11.41 11.41 8.51 9.46 44.69%
EPS 6.46 6.17 6.95 5.05 4.30 1.88 2.05 115.39%
DPS 7.00 6.00 6.00 6.00 8.00 2.00 4.00 45.36%
NAPS 0.68 0.68 0.68 0.67 0.72 0.67 0.70 -1.91%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.44 15.55 16.70 11.41 11.41 8.51 9.46 44.69%
EPS 6.46 6.17 6.95 5.05 4.30 1.88 2.05 115.39%
DPS 7.00 6.00 6.00 6.00 8.00 2.00 4.00 45.36%
NAPS 0.68 0.68 0.68 0.67 0.72 0.67 0.70 -1.91%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.42 1.70 1.29 1.19 0.965 1.05 1.17 -
P/RPS 8.64 10.93 7.72 10.43 8.46 12.34 12.37 -21.32%
P/EPS 21.98 27.57 18.56 23.56 22.42 55.82 56.98 -47.10%
EY 4.55 3.63 5.39 4.24 4.46 1.79 1.75 89.41%
DY 4.93 3.53 4.65 5.04 8.29 1.90 3.42 27.69%
P/NAPS 2.09 2.50 1.90 1.78 1.34 1.57 1.67 16.18%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 23/05/22 25/02/22 25/11/21 26/08/21 24/05/21 22/02/21 -
Price 1.45 1.82 2.03 1.35 1.22 1.10 1.07 -
P/RPS 8.82 11.70 12.15 11.84 10.69 12.93 11.31 -15.31%
P/EPS 22.44 29.52 29.21 26.73 28.34 58.48 52.11 -43.06%
EY 4.46 3.39 3.42 3.74 3.53 1.71 1.92 75.66%
DY 4.83 3.30 2.96 4.44 6.56 1.82 3.74 18.64%
P/NAPS 2.13 2.68 2.99 2.01 1.69 1.64 1.53 24.75%

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