[INNO] QoQ 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- -35.62%

YoY- -71.02%

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
Quarter Result
Revenue	59,277	51,940	52,640	56,418	60,615	78,726	74,460	-14.09%
YoY %	14.13%	-1.33%	-6.70%	-6.92%	-23.01%	5.73%	-	-
Horiz. %	79.61%	69.76%	70.70%	75.77%	81.41%	105.73%	100.00%	-
PBT	21,933	13,863	11,710	13,234	19,224	40,486	38,594	-31.36%
YoY %	58.21%	18.39%	-11.52%	-31.16%	-52.52%	4.90%	-	-
Horiz. %	56.83%	35.92%	30.34%	34.29%	49.81%	104.90%	100.00%	-
Tax	-5,000	-3,090	-2,585	-3,591	-4,245	-9,546	-9,067	-32.72%
YoY %	-61.81%	-19.54%	28.01%	15.41%	55.53%	-5.28%	-	-
Horiz. %	55.15%	34.08%	28.51%	39.61%	46.82%	105.28%	100.00%	-
NP	16,933	10,773	9,125	9,643	14,979	30,940	29,527	-30.95%
YoY %	57.18%	18.06%	-5.37%	-35.62%	-51.59%	4.79%	-	-
Horiz. %	57.35%	36.49%	30.90%	32.66%	50.73%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,933	10,773	9,125	9,643	14,979	30,940	29,527	-30.95%
YoY %	57.18%	18.06%	-5.37%	-35.62%	-51.59%	4.79%	-	-
Horiz. %	57.35%	36.49%	30.90%	32.66%	50.73%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.80%	22.29%	22.08%	27.13%	22.08%	23.58%	23.49%	-
YoY %	2.29%	0.95%	-18.61%	22.87%	-6.36%	0.38%	-	-
Horiz. %	97.06%	94.89%	94.00%	115.50%	94.00%	100.38%	100.00%	-
Total Cost	42,344	41,167	43,515	46,775	45,636	47,786	44,933	-3.87%
YoY %	2.86%	-5.40%	-6.97%	2.50%	-4.50%	6.35%	-	-
Horiz. %	94.24%	91.62%	96.84%	104.10%	101.56%	106.35%	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	13,168	10,774	9,577	11,971	14,365	33,520	28,731	-40.52%
YoY %	22.22%	12.50%	-20.00%	-16.67%	-57.14%	16.67%	-	-
Horiz. %	45.83%	37.50%	33.33%	41.67%	50.00%	116.67%	100.00%	-
Div Payout %	77.77%	100.01%	104.96%	124.15%	95.91%	108.34%	97.31%	-
YoY %	-22.24%	-4.72%	-15.46%	29.44%	-11.47%	11.33%	-	-
Horiz. %	79.92%	102.77%	107.86%	127.58%	98.56%	111.33%	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	28.57%	20.74%	17.33%	17.09%	24.71%	39.30%	39.65%	-
YoY %	37.75%	19.68%	1.40%	-30.84%	-37.12%	-0.88%	-	-
Horiz. %	72.06%	52.31%	43.71%	43.10%	62.32%	99.12%	100.00%	-
ROE	5.53%	3.63%	3.07%	3.20%	4.89%	9.50%	9.07%	-
YoY %	52.34%	18.24%	-4.06%	-34.56%	-48.53%	4.74%	-	-
Horiz. %	60.97%	40.02%	33.85%	35.28%	53.91%	104.74%	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	12.38	10.85	10.99	11.78	12.66	16.44	15.55	-14.08%
YoY %	14.10%	-1.27%	-6.71%	-6.95%	-22.99%	5.72%	-	-
Horiz. %	79.61%	69.77%	70.68%	75.76%	81.41%	105.72%	100.00%	-
EPS	3.54	2.25	1.91	2.01	3.13	6.46	6.17	-30.92%
YoY %	57.33%	17.80%	-4.98%	-35.78%	-51.55%	4.70%	-	-
Horiz. %	57.37%	36.47%	30.96%	32.58%	50.73%	104.70%	100.00%	-
DPS	2.75	2.25	2.00	2.50	3.00	7.00	6.00	-40.52%
YoY %	22.22%	12.50%	-20.00%	-16.67%	-57.14%	16.67%	-	-
Horiz. %	45.83%	37.50%	33.33%	41.67%	50.00%	116.67%	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	12.38	10.85	10.99	11.78	12.66	16.44	15.55	-14.08%
YoY %	14.10%	-1.27%	-6.71%	-6.95%	-22.99%	5.72%	-	-
Horiz. %	79.61%	69.77%	70.68%	75.76%	81.41%	105.72%	100.00%	-
EPS	3.54	2.25	1.91	2.01	3.13	6.46	6.17	-30.92%
YoY %	57.33%	17.80%	-4.98%	-35.78%	-51.55%	4.70%	-	-
Horiz. %	57.37%	36.47%	30.96%	32.58%	50.73%	104.70%	100.00%	-
DPS	2.75	2.25	2.00	2.50	3.00	7.00	6.00	-40.52%
YoY %	22.22%	12.50%	-20.00%	-16.67%	-57.14%	16.67%	-	-
Horiz. %	45.83%	37.50%	33.33%	41.67%	50.00%	116.67%	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	10.10	11.34	12.46	13.50	10.59	8.64	10.93	-5.12%
YoY %	-10.93%	-8.99%	-7.70%	27.48%	22.57%	-20.95%	-	-
Horiz. %	92.41%	103.75%	114.00%	123.51%	96.89%	79.05%	100.00%	-
P/EPS	35.35	54.67	71.89	78.96	42.84	21.98	27.57	18.00%
YoY %	-35.34%	-23.95%	-8.95%	84.31%	94.90%	-20.28%	-	-
Horiz. %	128.22%	198.30%	260.75%	286.40%	155.39%	79.72%	100.00%	-
EY	2.83	1.83	1.39	1.27	2.33	4.55	3.63	-15.28%
YoY %	54.64%	31.65%	9.45%	-45.49%	-48.79%	25.34%	-	-
Horiz. %	77.96%	50.41%	38.29%	34.99%	64.19%	125.34%	100.00%	-
DY	2.20	1.83	1.46	1.57	2.24	4.93	3.53	-27.01%
YoY %	20.22%	25.34%	-7.01%	-29.91%	-54.56%	39.66%	-	-
Horiz. %	62.32%	51.84%	41.36%	44.48%	63.46%	139.66%	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	10.42	11.80	11.55	13.16	12.48	8.82	11.70	-7.42%
YoY %	-11.69%	2.16%	-12.23%	5.45%	41.50%	-24.62%	-	-
Horiz. %	89.06%	100.85%	98.72%	112.48%	106.67%	75.38%	100.00%	-
P/EPS	36.48	56.90	66.65	76.97	50.51	22.44	29.52	15.14%
YoY %	-35.89%	-14.63%	-13.41%	52.39%	125.09%	-23.98%	-	-
Horiz. %	123.58%	192.75%	225.78%	260.74%	171.10%	76.02%	100.00%	-
EY	2.74	1.76	1.50	1.30	1.98	4.46	3.39	-13.21%
YoY %	55.68%	17.33%	15.38%	-34.34%	-55.61%	31.56%	-	-
Horiz. %	80.83%	51.92%	44.25%	38.35%	58.41%	131.56%	100.00%	-
DY	2.13	1.76	1.57	1.61	1.90	4.83	3.30	-25.29%
YoY %	21.02%	12.10%	-2.48%	-15.26%	-60.66%	46.36%	-	-
Horiz. %	64.55%	53.33%	47.58%	48.79%	57.58%	146.36%	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