[INNO] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -23.98%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 227,132 220,275 221,613 248,399 270,219 293,791 287,791 -14.56%
PBT 69,080 60,740 58,031 84,654 111,538 141,806 154,075 -41.33%
Tax -15,617 -14,266 -13,511 -19,967 -26,449 -33,082 -36,142 -42.75%
NP 53,463 46,474 44,520 64,687 85,089 108,724 117,933 -40.90%
-
NP to SH 53,463 46,474 44,520 64,687 85,089 108,724 117,933 -40.90%
-
Tax Rate 22.61% 23.49% 23.28% 23.59% 23.71% 23.33% 23.46% -
Total Cost 173,669 173,801 177,093 183,712 185,130 185,067 169,858 1.48%
-
Net Worth 311,257 306,469 296,891 296,891 301,680 306,469 325,623 -2.95%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 47,885 45,491 46,688 69,434 88,588 105,348 119,714 -45.62%
Div Payout % 89.57% 97.89% 104.87% 107.34% 104.11% 96.90% 101.51% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 311,257 306,469 296,891 296,891 301,680 306,469 325,623 -2.95%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 23.54% 21.10% 20.09% 26.04% 31.49% 37.01% 40.98% -
ROE 17.18% 15.16% 15.00% 21.79% 28.21% 35.48% 36.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 47.43 46.00 46.28 51.87 56.43 61.35 60.10 -14.56%
EPS 11.16 9.71 9.30 13.51 17.77 22.70 24.63 -40.92%
DPS 10.00 9.50 9.75 14.50 18.50 22.00 25.00 -45.62%
NAPS 0.65 0.64 0.62 0.62 0.63 0.64 0.68 -2.95%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 47.43 46.00 46.28 51.87 56.43 61.35 60.10 -14.56%
EPS 11.16 9.71 9.30 13.51 17.77 22.70 24.63 -40.92%
DPS 10.00 9.50 9.75 14.50 18.50 22.00 25.00 -45.62%
NAPS 0.65 0.64 0.62 0.62 0.63 0.64 0.68 -2.95%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.31 1.25 1.23 1.37 1.59 1.34 1.42 -
P/RPS 2.76 2.72 2.66 2.64 2.82 2.18 2.36 10.97%
P/EPS 11.73 12.88 13.23 10.14 8.95 5.90 5.77 60.27%
EY 8.52 7.76 7.56 9.86 11.18 16.94 17.34 -37.65%
DY 7.63 7.60 7.93 10.58 11.64 16.42 17.61 -42.65%
P/NAPS 2.02 1.95 1.98 2.21 2.52 2.09 2.09 -2.23%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 27/11/23 21/08/23 25/05/23 21/02/23 22/11/22 24/08/22 -
Price 1.48 1.29 1.28 1.27 1.55 1.58 1.45 -
P/RPS 3.12 2.80 2.77 2.45 2.75 2.58 2.41 18.72%
P/EPS 13.26 13.29 13.77 9.40 8.72 6.96 5.89 71.51%
EY 7.54 7.52 7.26 10.64 11.46 14.37 16.98 -41.70%
DY 6.76 7.36 7.62 11.42 11.94 13.92 17.24 -46.33%
P/NAPS 2.28 2.02 2.06 2.05 2.46 2.47 2.13 4.62%

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