[INNO] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 27.0%
YoY- 61.17%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 263,707 229,999 195,313 175,262 155,581 153,794 145,061 49.00%
PBT 140,456 113,578 82,805 64,686 50,697 47,568 47,605 105.84%
Tax -32,851 -26,493 -19,166 -14,863 -11,466 -10,670 -11,029 107.15%
NP 107,605 87,085 63,639 49,823 39,231 36,898 36,576 105.45%
-
NP to SH 107,605 87,085 63,639 49,823 39,231 36,898 36,576 105.45%
-
Tax Rate 23.39% 23.33% 23.15% 22.98% 22.62% 22.43% 23.17% -
Total Cost 156,102 142,914 131,674 125,439 116,350 116,896 108,485 27.48%
-
Net Worth 325,623 325,623 320,834 344,777 320,834 335,200 335,200 -1.91%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 124,503 105,348 95,771 79,011 40,702 40,702 21,548 222.33%
Div Payout % 115.70% 120.97% 150.49% 158.58% 103.75% 110.31% 58.91% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 325,623 325,623 320,834 344,777 320,834 335,200 335,200 -1.91%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 40.80% 37.86% 32.58% 28.43% 25.22% 23.99% 25.21% -
ROE 33.05% 26.74% 19.84% 14.45% 12.23% 11.01% 10.91% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 55.07 48.03 40.79 36.60 32.49 32.12 30.29 49.01%
EPS 22.47 18.19 13.29 10.40 8.19 7.71 7.64 105.41%
DPS 26.00 22.00 20.00 16.50 8.50 8.50 4.50 222.33%
NAPS 0.68 0.68 0.67 0.72 0.67 0.70 0.70 -1.91%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 55.07 48.03 40.79 36.60 32.49 32.12 30.29 49.01%
EPS 22.47 18.19 13.29 10.40 8.19 7.71 7.64 105.41%
DPS 26.00 22.00 20.00 16.50 8.50 8.50 4.50 222.33%
NAPS 0.68 0.68 0.67 0.72 0.67 0.70 0.70 -1.91%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.70 1.29 1.19 0.965 1.05 1.17 1.03 -
P/RPS 3.09 2.69 2.92 2.64 3.23 3.64 3.40 -6.18%
P/EPS 7.57 7.09 8.95 9.27 12.82 15.18 13.48 -31.95%
EY 13.22 14.10 11.17 10.78 7.80 6.59 7.42 47.01%
DY 15.29 17.05 16.81 17.10 8.10 7.26 4.37 130.64%
P/NAPS 2.50 1.90 1.78 1.34 1.57 1.67 1.47 42.52%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 25/02/22 25/11/21 26/08/21 24/05/21 22/02/21 19/11/20 -
Price 1.82 2.03 1.35 1.22 1.10 1.07 1.19 -
P/RPS 3.30 4.23 3.31 3.33 3.39 3.33 3.93 -11.00%
P/EPS 8.10 11.16 10.16 11.73 13.43 13.89 15.58 -35.36%
EY 12.35 8.96 9.84 8.53 7.45 7.20 6.42 54.73%
DY 14.29 10.84 14.81 13.52 7.73 7.94 3.78 142.87%
P/NAPS 2.68 2.99 2.01 1.69 1.64 1.53 1.70 35.49%

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