[INNO] YoY Annualized Quarter 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- 64.42%

YoY- 77.42%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	233,608	209,160	306,372	190,788	147,852	104,572	103,716	14.47%
YoY %	11.69%	-31.73%	60.58%	29.04%	41.39%	0.83%	-	-
Horiz. %	225.24%	201.67%	295.40%	183.95%	142.55%	100.83%	100.00%	-
PBT	76,350	51,146	158,160	77,166	42,930	-618	10,688	38.73%
YoY %	49.28%	-67.66%	104.96%	79.75%	7,046.60%	-105.78%	-	-
Horiz. %	714.35%	478.54%	1,479.79%	721.99%	401.67%	-5.78%	100.00%	-
Tax	-17,740	-11,350	-37,226	-17,928	-9,542	-542	-2,356	39.95%
YoY %	-56.30%	69.51%	-107.64%	-87.89%	-1,660.52%	76.99%	-	-
Horiz. %	752.97%	481.75%	1,580.05%	760.95%	405.01%	23.01%	100.00%	-
NP	58,610	39,796	120,934	59,238	33,388	-1,160	8,332	38.38%
YoY %	47.28%	-67.09%	104.15%	77.42%	2,978.28%	-113.92%	-	-
Horiz. %	703.43%	477.63%	1,451.44%	710.97%	400.72%	-13.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,610	39,796	120,934	59,238	33,388	-1,160	8,332	38.38%
YoY %	47.28%	-67.09%	104.15%	77.42%	2,978.28%	-113.92%	-	-
Horiz. %	703.43%	477.63%	1,451.44%	710.97%	400.72%	-13.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.24%	22.19%	23.54%	23.23%	22.23%	-	22.04%	-
YoY %	4.73%	-5.73%	1.33%	4.50%	0.00%	-	-	-
Horiz. %	105.44%	100.68%	106.81%	105.40%	100.86%	-	100.00%	-
Total Cost	174,998	169,364	185,438	131,550	114,464	105,732	95,384	10.63%
YoY %	3.33%	-8.67%	40.96%	14.93%	8.26%	10.85%	-	-
Horiz. %	183.47%	177.56%	194.41%	137.92%	120.00%	110.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,257	296,891	325,623	344,777	335,200	301,680	612,938	-10.67%
YoY %	4.84%	-8.82%	-5.56%	2.86%	11.11%	-50.78%	-	-
Horiz. %	50.78%	48.44%	53.12%	56.25%	54.69%	49.22%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	50,280	40,702	124,503	95,771	19,154	9,577	28,731	9.76%
YoY %	23.53%	-67.31%	30.00%	400.01%	100.00%	-66.67%	-	-
Horiz. %	175.00%	141.67%	433.34%	333.34%	66.67%	33.33%	100.00%	-
Div Payout %	85.79%	102.28%	102.95%	161.67%	57.37%	0.00%	344.83%	-
YoY %	-16.12%	-0.65%	-36.32%	181.80%	0.00%	0.00%	-	-
Horiz. %	24.88%	29.66%	29.86%	46.88%	16.64%	0.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	311,257	296,891	325,623	344,777	335,200	301,680	612,938	-10.67%
YoY %	4.84%	-8.82%	-5.56%	2.86%	11.11%	-50.78%	-	-
Horiz. %	50.78%	48.44%	53.12%	56.25%	54.69%	49.22%	100.00%	-
NOSH	478,857	478,857	478,857	478,857	478,857	478,857	478,857	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	25.09%	19.03%	39.47%	31.05%	22.58%	-1.11%	8.03%	-
YoY %	31.84%	-51.79%	27.12%	37.51%	2,134.23%	-113.82%	-	-
Horiz. %	312.45%	236.99%	491.53%	386.67%	281.20%	-13.82%	100.00%	-
ROE	18.83%	13.40%	37.14%	17.18%	9.96%	-0.38%	1.36%	-
YoY %	40.52%	-63.92%	116.18%	72.49%	2,721.05%	-127.94%	-	-
Horiz. %	1,384.56%	985.29%	2,730.88%	1,263.24%	732.35%	-27.94%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	48.78	43.68	63.98	39.84	30.88	21.84	21.66	14.47%
YoY %	11.68%	-31.73%	60.59%	29.02%	41.39%	0.83%	-	-
Horiz. %	225.21%	201.66%	295.38%	183.93%	142.57%	100.83%	100.00%	-
EPS	12.24	8.32	25.26	12.38	6.98	-0.24	1.74	38.38%
YoY %	47.12%	-67.06%	104.04%	77.36%	3,008.33%	-113.79%	-	-
Horiz. %	703.45%	478.16%	1,451.72%	711.49%	401.15%	-13.79%	100.00%	-
DPS	10.50	8.50	26.00	20.00	4.00	2.00	6.00	9.76%
YoY %	23.53%	-67.31%	30.00%	400.00%	100.00%	-66.67%	-	-
Horiz. %	175.00%	141.67%	433.33%	333.33%	66.67%	33.33%	100.00%	-
NAPS	0.65	0.62	0.68	0.72	0.70	0.63	1.28	-10.67%
YoY %	4.84%	-8.82%	-5.56%	2.86%	11.11%	-50.78%	-	-
Horiz. %	50.78%	48.44%	53.12%	56.25%	54.69%	49.22%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 478,857
RPS	48.78	43.68	63.98	39.84	30.88	21.84	21.66	14.47%
YoY %	11.68%	-31.73%	60.59%	29.02%	41.39%	0.83%	-	-
Horiz. %	225.21%	201.66%	295.38%	183.93%	142.57%	100.83%	100.00%	-
EPS	12.24	8.32	25.26	12.38	6.98	-0.24	1.74	38.38%
YoY %	47.12%	-67.06%	104.04%	77.36%	3,008.33%	-113.79%	-	-
Horiz. %	703.45%	478.16%	1,451.72%	711.49%	401.15%	-13.79%	100.00%	-
DPS	10.50	8.50	26.00	20.00	4.00	2.00	6.00	9.76%
YoY %	23.53%	-67.31%	30.00%	400.00%	100.00%	-66.67%	-	-
Horiz. %	175.00%	141.67%	433.33%	333.33%	66.67%	33.33%	100.00%	-
NAPS	0.65	0.62	0.68	0.72	0.70	0.63	1.28	-10.67%
YoY %	4.84%	-8.82%	-5.56%	2.86%	11.11%	-50.78%	-	-
Horiz. %	50.78%	48.44%	53.12%	56.25%	54.69%	49.22%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.41	1.23	1.42	0.965	0.71	0.70	0.78	-
P/RPS	2.89	2.82	2.22	2.42	2.30	3.21	3.60	-3.59%
YoY %	2.48%	27.03%	-8.26%	5.22%	-28.35%	-10.83%	-	-
Horiz. %	80.28%	78.33%	61.67%	67.22%	63.89%	89.17%	100.00%	-
P/EPS	11.52	14.80	5.62	7.80	10.18	-288.97	44.83	-20.24%
YoY %	-22.16%	163.35%	-27.95%	-23.38%	103.52%	-744.59%	-	-
Horiz. %	25.70%	33.01%	12.54%	17.40%	22.71%	-644.59%	100.00%	-
EY	8.68	6.76	17.78	12.82	9.82	-0.35	2.23	25.39%
YoY %	28.40%	-61.98%	38.69%	30.55%	2,905.71%	-115.70%	-	-
Horiz. %	389.24%	303.14%	797.31%	574.89%	440.36%	-15.70%	100.00%	-
DY	7.45	6.91	18.31	20.73	5.63	2.86	7.69	-0.52%
YoY %	7.81%	-62.26%	-11.67%	268.21%	96.85%	-62.81%	-	-
Horiz. %	96.88%	89.86%	238.10%	269.57%	73.21%	37.19%	100.00%	-
P/NAPS	2.17	1.98	2.09	1.34	1.01	1.11	0.61	23.52%
YoY %	9.60%	-5.26%	55.97%	32.67%	-9.01%	81.97%	-	-
Horiz. %	355.74%	324.59%	342.62%	219.67%	165.57%	181.97%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	19/08/24	21/08/23	24/08/22	26/08/21	17/08/20	29/08/19	21/08/18	-
Price	1.43	1.28	1.45	1.22	0.91	0.64	0.805	-
P/RPS	2.93	2.93	2.27	3.06	2.95	2.93	3.72	-3.89%
YoY %	0.00%	29.07%	-25.82%	3.73%	0.68%	-21.24%	-	-
Horiz. %	78.76%	78.76%	61.02%	82.26%	79.30%	78.76%	100.00%	-
P/EPS	11.68	15.40	5.74	9.86	13.05	-264.20	46.27	-20.48%
YoY %	-24.16%	168.29%	-41.78%	-24.44%	104.94%	-671.00%	-	-
Horiz. %	25.24%	33.28%	12.41%	21.31%	28.20%	-571.00%	100.00%	-
EY	8.56	6.49	17.42	10.14	7.66	-0.38	2.16	25.77%
YoY %	31.90%	-62.74%	71.79%	32.38%	2,115.79%	-117.59%	-	-
Horiz. %	396.30%	300.46%	806.48%	469.44%	354.63%	-17.59%	100.00%	-
DY	7.34	6.64	17.93	16.39	4.40	3.13	7.45	-0.24%
YoY %	10.54%	-62.97%	9.40%	272.50%	40.58%	-57.99%	-	-
Horiz. %	98.52%	89.13%	240.67%	220.00%	59.06%	42.01%	100.00%	-
P/NAPS	2.20	2.06	2.13	1.69	1.30	1.02	0.63	23.14%
YoY %	6.80%	-3.29%	26.04%	30.00%	27.45%	61.90%	-	-
Horiz. %	349.21%	326.98%	338.10%	268.25%	206.35%	161.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos