[INNO] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 23.56%
YoY- 174.29%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 270,219 293,791 287,791 263,707 229,999 195,313 175,262 33.35%
PBT 111,538 141,806 154,075 140,456 113,578 82,805 64,686 43.65%
Tax -26,449 -33,082 -36,142 -32,851 -26,493 -19,166 -14,863 46.69%
NP 85,089 108,724 117,933 107,605 87,085 63,639 49,823 42.73%
-
NP to SH 85,089 108,724 117,933 107,605 87,085 63,639 49,823 42.73%
-
Tax Rate 23.71% 23.33% 23.46% 23.39% 23.33% 23.15% 22.98% -
Total Cost 185,130 185,067 169,858 156,102 142,914 131,674 125,439 29.53%
-
Net Worth 301,680 306,469 325,623 325,623 325,623 320,834 344,777 -8.49%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 88,588 105,348 119,714 124,503 105,348 95,771 79,011 7.90%
Div Payout % 104.11% 96.90% 101.51% 115.70% 120.97% 150.49% 158.58% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 301,680 306,469 325,623 325,623 325,623 320,834 344,777 -8.49%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 31.49% 37.01% 40.98% 40.80% 37.86% 32.58% 28.43% -
ROE 28.21% 35.48% 36.22% 33.05% 26.74% 19.84% 14.45% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.43 61.35 60.10 55.07 48.03 40.79 36.60 33.35%
EPS 17.77 22.70 24.63 22.47 18.19 13.29 10.40 42.78%
DPS 18.50 22.00 25.00 26.00 22.00 20.00 16.50 7.90%
NAPS 0.63 0.64 0.68 0.68 0.68 0.67 0.72 -8.49%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.43 61.35 60.10 55.07 48.03 40.79 36.60 33.35%
EPS 17.77 22.70 24.63 22.47 18.19 13.29 10.40 42.78%
DPS 18.50 22.00 25.00 26.00 22.00 20.00 16.50 7.90%
NAPS 0.63 0.64 0.68 0.68 0.68 0.67 0.72 -8.49%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.59 1.34 1.42 1.70 1.29 1.19 0.965 -
P/RPS 2.82 2.18 2.36 3.09 2.69 2.92 2.64 4.48%
P/EPS 8.95 5.90 5.77 7.57 7.09 8.95 9.27 -2.30%
EY 11.18 16.94 17.34 13.22 14.10 11.17 10.78 2.45%
DY 11.64 16.42 17.61 15.29 17.05 16.81 17.10 -22.56%
P/NAPS 2.52 2.09 2.09 2.50 1.90 1.78 1.34 52.18%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 24/08/22 23/05/22 25/02/22 25/11/21 26/08/21 -
Price 1.55 1.58 1.45 1.82 2.03 1.35 1.22 -
P/RPS 2.75 2.58 2.41 3.30 4.23 3.31 3.33 -11.94%
P/EPS 8.72 6.96 5.89 8.10 11.16 10.16 11.73 -17.89%
EY 11.46 14.37 16.98 12.35 8.96 9.84 8.53 21.69%
DY 11.94 13.92 17.24 14.29 10.84 14.81 13.52 -7.93%
P/NAPS 2.46 2.47 2.13 2.68 2.99 2.01 1.69 28.35%

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