[INNO] QoQ TTM Result on 30-Sep-2023 [#3]

Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 4.39%
YoY- -57.26%
Quarter Report
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 239,356 230,187 227,132 220,275 221,613 248,399 270,219 -7.77%
PBT 81,682 72,688 69,080 60,740 58,031 84,654 111,538 -18.76%
Tax -18,812 -16,537 -15,617 -14,266 -13,511 -19,967 -26,449 -20.33%
NP 62,870 56,151 53,463 46,474 44,520 64,687 85,089 -18.28%
-
NP to SH 62,870 56,151 53,463 46,474 44,520 64,687 85,089 -18.28%
-
Tax Rate 23.03% 22.75% 22.61% 23.49% 23.28% 23.59% 23.71% -
Total Cost 176,486 174,036 173,669 173,801 177,093 183,712 185,130 -3.14%
-
Net Worth 311,257 306,469 311,257 306,469 296,891 296,891 301,680 2.10%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 52,674 49,082 47,885 45,491 46,688 69,434 88,588 -29.31%
Div Payout % 83.78% 87.41% 89.57% 97.89% 104.87% 107.34% 104.11% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 311,257 306,469 311,257 306,469 296,891 296,891 301,680 2.10%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 26.27% 24.39% 23.54% 21.10% 20.09% 26.04% 31.49% -
ROE 20.20% 18.32% 17.18% 15.16% 15.00% 21.79% 28.21% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 49.98 48.07 47.43 46.00 46.28 51.87 56.43 -7.77%
EPS 13.13 11.73 11.16 9.71 9.30 13.51 17.77 -18.28%
DPS 11.00 10.25 10.00 9.50 9.75 14.50 18.50 -29.31%
NAPS 0.65 0.64 0.65 0.64 0.62 0.62 0.63 2.10%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 49.98 48.07 47.43 46.00 46.28 51.87 56.43 -7.77%
EPS 13.13 11.73 11.16 9.71 9.30 13.51 17.77 -18.28%
DPS 11.00 10.25 10.00 9.50 9.75 14.50 18.50 -29.31%
NAPS 0.65 0.64 0.65 0.64 0.62 0.62 0.63 2.10%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.41 1.45 1.31 1.25 1.23 1.37 1.59 -
P/RPS 2.82 3.02 2.76 2.72 2.66 2.64 2.82 0.00%
P/EPS 10.74 12.37 11.73 12.88 13.23 10.14 8.95 12.93%
EY 9.31 8.09 8.52 7.76 7.56 9.86 11.18 -11.49%
DY 7.80 7.07 7.63 7.60 7.93 10.58 11.64 -23.44%
P/NAPS 2.17 2.27 2.02 1.95 1.98 2.21 2.52 -9.49%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 19/08/24 23/05/24 23/02/24 27/11/23 21/08/23 25/05/23 21/02/23 -
Price 1.43 1.45 1.48 1.29 1.28 1.27 1.55 -
P/RPS 2.86 3.02 3.12 2.80 2.77 2.45 2.75 2.65%
P/EPS 10.89 12.37 13.26 13.29 13.77 9.40 8.72 15.98%
EY 9.18 8.09 7.54 7.52 7.26 10.64 11.46 -13.75%
DY 7.69 7.07 6.76 7.36 7.62 11.42 11.94 -25.44%
P/NAPS 2.20 2.27 2.28 2.02 2.06 2.05 2.46 -7.18%

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