[INNO] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -8.39%
YoY- 34.96%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 79,990 54,615 54,642 40,752 45,304 34,564 34,961 73.37%
PBT 43,502 31,493 26,867 11,716 12,729 13,374 12,878 124.63%
Tax -10,224 -7,305 -6,255 -2,709 -2,897 -3,002 -2,858 133.36%
NP 33,278 24,188 20,612 9,007 9,832 10,372 10,020 122.11%
-
NP to SH 33,278 24,188 20,612 9,007 9,832 10,372 10,020 122.11%
-
Tax Rate 23.50% 23.20% 23.28% 23.12% 22.76% 22.45% 22.19% -
Total Cost 46,712 30,427 34,030 31,745 35,472 24,192 24,941 51.76%
-
Net Worth 325,623 320,834 344,777 320,834 335,200 335,200 335,200 -1.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 28,731 28,731 38,308 9,577 19,154 11,971 - -
Div Payout % 86.34% 118.78% 185.86% 106.33% 194.82% 115.42% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 325,623 320,834 344,777 320,834 335,200 335,200 335,200 -1.90%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 41.60% 44.29% 37.72% 22.10% 21.70% 30.01% 28.66% -
ROE 10.22% 7.54% 5.98% 2.81% 2.93% 3.09% 2.99% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.70 11.41 11.41 8.51 9.46 7.22 7.30 73.35%
EPS 6.95 5.05 4.30 1.88 2.05 2.17 2.09 122.30%
DPS 6.00 6.00 8.00 2.00 4.00 2.50 0.00 -
NAPS 0.68 0.67 0.72 0.67 0.70 0.70 0.70 -1.90%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.69 11.39 11.40 8.50 9.45 7.21 7.29 73.44%
EPS 6.94 5.05 4.30 1.88 2.05 2.16 2.09 122.08%
DPS 5.99 5.99 7.99 2.00 4.00 2.50 0.00 -
NAPS 0.6794 0.6694 0.7194 0.6694 0.6994 0.6994 0.6994 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.29 1.19 0.965 1.05 1.17 1.03 0.71 -
P/RPS 7.72 10.43 8.46 12.34 12.37 14.27 9.72 -14.20%
P/EPS 18.56 23.56 22.42 55.82 56.98 47.55 33.93 -33.04%
EY 5.39 4.24 4.46 1.79 1.75 2.10 2.95 49.29%
DY 4.65 5.04 8.29 1.90 3.42 2.43 0.00 -
P/NAPS 1.90 1.78 1.34 1.57 1.67 1.47 1.01 52.21%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 24/05/21 22/02/21 19/11/20 17/08/20 -
Price 2.03 1.35 1.22 1.10 1.07 1.19 0.91 -
P/RPS 12.15 11.84 10.69 12.93 11.31 16.49 12.46 -1.66%
P/EPS 29.21 26.73 28.34 58.48 52.11 54.94 43.49 -23.25%
EY 3.42 3.74 3.53 1.71 1.92 1.82 2.30 30.18%
DY 2.96 4.44 6.56 1.82 3.74 2.10 0.00 -
P/NAPS 2.99 2.01 1.69 1.64 1.53 1.70 1.30 73.97%

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