[INNO] YoY Cumulative Quarter 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- -66.09%
YoY- 227.82%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 55,695 52,640 74,460 40,752 38,965 28,399 24,861 14.37%
PBT 15,318 11,710 38,594 11,716 8,587 1,910 2,363 36.51%
Tax -3,505 -2,585 -9,067 -2,709 -1,913 -271 -560 35.71%
NP 11,813 9,125 29,527 9,007 6,674 1,639 1,803 36.75%
-
NP to SH 11,813 9,125 29,527 9,007 6,674 1,639 1,803 36.75%
-
Tax Rate 22.88% 22.08% 23.49% 23.12% 22.28% 14.19% 23.70% -
Total Cost 43,882 43,515 44,933 31,745 32,291 26,760 23,058 11.31%
-
Net Worth 306,469 296,891 325,623 320,834 325,623 311,257 636,881 -11.46%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 10,774 9,577 28,731 9,577 9,577 4,788 14,365 -4.67%
Div Payout % 91.21% 104.96% 97.31% 106.33% 143.50% 292.16% 796.77% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 306,469 296,891 325,623 320,834 325,623 311,257 636,881 -11.46%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.21% 17.33% 39.65% 22.10% 17.13% 5.77% 7.25% -
ROE 3.85% 3.07% 9.07% 2.81% 2.05% 0.53% 0.28% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.63 10.99 15.55 8.51 8.14 5.93 5.19 14.37%
EPS 2.47 1.91 6.17 1.88 1.39 0.34 0.38 36.57%
DPS 2.25 2.00 6.00 2.00 2.00 1.00 3.00 -4.67%
NAPS 0.64 0.62 0.68 0.67 0.68 0.65 1.33 -11.46%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.63 10.99 15.55 8.51 8.14 5.93 5.19 14.37%
EPS 2.47 1.91 6.17 1.88 1.39 0.34 0.38 36.57%
DPS 2.25 2.00 6.00 2.00 2.00 1.00 3.00 -4.67%
NAPS 0.64 0.62 0.68 0.67 0.68 0.65 1.33 -11.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.45 1.37 1.70 1.05 0.53 0.74 0.785 -
P/RPS 12.47 12.46 10.93 12.34 6.51 12.48 15.12 -3.15%
P/EPS 58.78 71.89 27.57 55.82 38.03 216.20 208.49 -19.00%
EY 1.70 1.39 3.63 1.79 2.63 0.46 0.48 23.43%
DY 1.55 1.46 3.53 1.90 3.77 1.35 3.82 -13.94%
P/NAPS 2.27 2.21 2.50 1.57 0.78 1.14 0.59 25.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 23/05/22 24/05/21 27/05/20 10/09/19 21/05/18 -
Price 1.45 1.27 1.82 1.10 0.65 0.685 0.895 -
P/RPS 12.47 11.55 11.70 12.93 7.99 11.55 17.24 -5.25%
P/EPS 58.78 66.65 29.52 58.48 46.64 200.13 237.70 -20.75%
EY 1.70 1.50 3.39 1.71 2.14 0.50 0.42 26.21%
DY 1.55 1.57 3.30 1.82 3.08 1.46 3.35 -12.04%
P/NAPS 2.27 2.05 2.68 1.64 0.96 1.05 0.67 22.53%

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