[INNO] QoQ TTM 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- -21.74%
YoY- -2.29%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 220,275 221,613 248,399 270,219 293,791 287,791 263,707 -11.29%
PBT 60,740 58,031 84,654 111,538 141,806 154,075 140,456 -42.78%
Tax -14,266 -13,511 -19,967 -26,449 -33,082 -36,142 -32,851 -42.62%
NP 46,474 44,520 64,687 85,089 108,724 117,933 107,605 -42.83%
-
NP to SH 46,474 44,520 64,687 85,089 108,724 117,933 107,605 -42.83%
-
Tax Rate 23.49% 23.28% 23.59% 23.71% 23.33% 23.46% 23.39% -
Total Cost 173,801 177,093 183,712 185,130 185,067 169,858 156,102 7.41%
-
Net Worth 306,469 296,891 296,891 301,680 306,469 325,623 325,623 -3.95%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 45,491 46,688 69,434 88,588 105,348 119,714 124,503 -48.85%
Div Payout % 97.89% 104.87% 107.34% 104.11% 96.90% 101.51% 115.70% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 306,469 296,891 296,891 301,680 306,469 325,623 325,623 -3.95%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 21.10% 20.09% 26.04% 31.49% 37.01% 40.98% 40.80% -
ROE 15.16% 15.00% 21.79% 28.21% 35.48% 36.22% 33.05% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 46.00 46.28 51.87 56.43 61.35 60.10 55.07 -11.29%
EPS 9.71 9.30 13.51 17.77 22.70 24.63 22.47 -42.81%
DPS 9.50 9.75 14.50 18.50 22.00 25.00 26.00 -48.85%
NAPS 0.64 0.62 0.62 0.63 0.64 0.68 0.68 -3.95%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 46.00 46.28 51.87 56.43 61.35 60.10 55.07 -11.29%
EPS 9.71 9.30 13.51 17.77 22.70 24.63 22.47 -42.81%
DPS 9.50 9.75 14.50 18.50 22.00 25.00 26.00 -48.85%
NAPS 0.64 0.62 0.62 0.63 0.64 0.68 0.68 -3.95%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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 2.72 2.66 2.64 2.82 2.18 2.36 3.09 -8.14%
P/EPS 12.88 13.23 10.14 8.95 5.90 5.77 7.57 42.47%
EY 7.76 7.56 9.86 11.18 16.94 17.34 13.22 -29.87%
DY 7.60 7.93 10.58 11.64 16.42 17.61 15.29 -37.22%
P/NAPS 1.95 1.98 2.21 2.52 2.09 2.09 2.50 -15.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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 2.80 2.77 2.45 2.75 2.58 2.41 3.30 -10.36%
P/EPS 13.29 13.77 9.40 8.72 6.96 5.89 8.10 39.06%
EY 7.52 7.26 10.64 11.46 14.37 16.98 12.35 -28.13%
DY 7.36 7.62 11.42 11.94 13.92 17.24 14.29 -35.72%
P/NAPS 2.02 2.06 2.05 2.46 2.47 2.13 2.68 -17.16%

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