[INNO] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 61.82%
YoY- 135.97%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 227,133 270,219 229,999 153,794 118,600 114,222 138,211 8.62%
PBT 69,081 111,538 113,563 47,568 17,546 12,688 55,449 3.72%
Tax -15,618 -26,449 -26,494 -10,670 -3,906 -2,503 -12,352 3.98%
NP 53,463 85,089 87,069 36,898 13,640 10,185 43,097 3.65%
-
NP to SH 53,463 85,089 87,069 36,898 13,640 10,185 43,097 3.65%
-
Tax Rate 22.61% 23.71% 23.33% 22.43% 22.26% 19.73% 22.28% -
Total Cost 173,670 185,130 142,930 116,896 104,960 104,037 95,114 10.55%
-
Net Worth 311,257 301,680 325,623 335,200 316,515 311,257 679,978 -12.20%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 47,885 88,588 105,348 31,125 4,795 14,365 19,154 16.49%
Div Payout % 89.57% 104.11% 120.99% 84.36% 35.16% 141.05% 44.44% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 311,257 301,680 325,623 335,200 316,515 311,257 679,978 -12.20%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 23.54% 31.49% 37.86% 23.99% 11.50% 8.92% 31.18% -
ROE 17.18% 28.21% 26.74% 11.01% 4.31% 3.27% 6.34% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 47.43 56.43 48.03 32.12 24.73 23.85 28.86 8.62%
EPS 11.16 17.77 18.18 7.71 2.85 2.13 8.97 3.70%
DPS 10.00 18.50 22.00 6.50 1.00 3.00 4.00 16.49%
NAPS 0.65 0.63 0.68 0.70 0.66 0.65 1.42 -12.20%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 47.39 56.38 47.99 32.09 24.74 23.83 28.84 8.62%
EPS 11.15 17.75 18.17 7.70 2.85 2.13 8.99 3.65%
DPS 9.99 18.48 21.98 6.49 1.00 3.00 4.00 16.47%
NAPS 0.6494 0.6294 0.6794 0.6994 0.6604 0.6494 1.4187 -12.20%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.31 1.59 1.29 1.17 0.96 0.61 1.17 -
P/RPS 2.76 2.82 2.69 3.64 3.88 2.56 4.05 -6.18%
P/EPS 11.73 8.95 7.09 15.18 33.75 28.68 13.00 -1.69%
EY 8.52 11.18 14.10 6.59 2.96 3.49 7.69 1.72%
DY 7.63 11.64 17.05 5.56 1.04 4.92 3.42 14.30%
P/NAPS 2.02 2.52 1.90 1.67 1.45 0.94 0.82 16.20%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 21/02/23 25/02/22 22/02/21 24/02/20 10/09/19 22/02/18 -
Price 1.48 1.55 2.03 1.07 0.75 0.685 0.885 -
P/RPS 3.12 2.75 4.23 3.33 3.03 2.87 3.07 0.26%
P/EPS 13.26 8.72 11.16 13.89 26.37 32.21 9.83 5.11%
EY 7.54 11.46 8.96 7.20 3.79 3.11 10.17 -4.86%
DY 6.76 11.94 10.84 6.07 1.33 4.38 4.52 6.93%
P/NAPS 2.28 2.46 2.99 1.53 1.14 1.05 0.62 24.22%

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