[INNO] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 23.58%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 69,718 61,109 55,695 63,275 59,277 51,940 52,640 20.53%
PBT 28,293 22,857 15,318 21,574 21,933 13,863 11,710 79.76%
Tax -6,677 -5,365 -3,505 -4,942 -5,000 -3,090 -2,585 87.93%
NP 21,616 17,492 11,813 16,632 16,933 10,773 9,125 77.42%
-
NP to SH 21,616 17,492 11,813 16,632 16,933 10,773 9,125 77.42%
-
Tax Rate 23.60% 23.47% 22.88% 22.91% 22.80% 22.29% 22.08% -
Total Cost 48,102 43,617 43,882 46,643 42,344 41,167 43,515 6.88%
-
Net Worth 321,124 311,257 306,469 311,257 306,469 296,891 296,891 5.35%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 18,213 14,365 10,774 14,365 13,168 10,774 9,577 53.31%
Div Payout % 84.26% 82.13% 91.21% 86.37% 77.77% 100.01% 104.96% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 321,124 311,257 306,469 311,257 306,469 296,891 296,891 5.35%
NOSH 479,290 478,857 478,857 478,857 478,857 478,857 478,857 0.06%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 31.00% 28.62% 21.21% 26.29% 28.57% 20.74% 17.33% -
ROE 6.73% 5.62% 3.85% 5.34% 5.53% 3.63% 3.07% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 14.55 12.76 11.63 13.21 12.38 10.85 10.99 20.50%
EPS 4.51 3.65 2.47 3.47 3.54 2.25 1.91 77.04%
DPS 3.80 3.00 2.25 3.00 2.75 2.25 2.00 53.22%
NAPS 0.67 0.65 0.64 0.65 0.64 0.62 0.62 5.29%
Adjusted Per Share Value based on latest NOSH - 479,290
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 14.55 12.75 11.62 13.20 12.37 10.84 10.98 20.58%
EPS 4.51 3.65 2.46 3.47 3.53 2.25 1.90 77.66%
DPS 3.80 3.00 2.25 3.00 2.75 2.25 2.00 53.22%
NAPS 0.67 0.6494 0.6394 0.6494 0.6394 0.6194 0.6194 5.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.48 1.41 1.45 1.31 1.25 1.23 1.37 -
P/RPS 10.17 11.05 12.47 9.91 10.10 11.34 12.46 -12.62%
P/EPS 32.82 38.60 58.78 37.72 35.35 54.67 71.89 -40.62%
EY 3.05 2.59 1.70 2.65 2.83 1.83 1.39 68.61%
DY 2.57 2.13 1.55 2.29 2.20 1.83 1.46 45.63%
P/NAPS 2.21 2.17 2.27 2.02 1.95 1.98 2.21 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 19/08/24 23/05/24 23/02/24 27/11/23 21/08/23 25/05/23 -
Price 1.70 1.43 1.45 1.48 1.29 1.28 1.27 -
P/RPS 11.69 11.21 12.47 11.20 10.42 11.80 11.55 0.80%
P/EPS 37.69 39.15 58.78 42.61 36.48 56.90 66.65 -31.54%
EY 2.65 2.55 1.70 2.35 2.74 1.76 1.50 45.98%
DY 2.24 2.10 1.55 2.03 2.13 1.76 1.57 26.65%
P/NAPS 2.54 2.20 2.27 2.28 2.02 2.06 2.05 15.31%

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