[INNO] YoY 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- 37.58%
YoY- 238.47%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 63,275 56,418 79,990 45,304 36,571 33,004 45,537 5.63%
PBT 21,574 13,234 43,502 12,729 12,766 2,227 16,109 4.98%
Tax -4,942 -3,591 -10,224 -2,897 -3,256 -250 -3,554 5.64%
NP 16,632 9,643 33,278 9,832 9,510 1,977 12,555 4.79%
-
NP to SH 16,632 9,643 33,278 9,832 9,510 1,977 12,555 4.79%
-
Tax Rate 22.91% 27.13% 23.50% 22.76% 25.51% 11.23% 22.06% -
Total Cost 46,643 46,775 46,712 35,472 27,061 31,027 32,982 5.94%
-
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 14,365 11,971 28,731 19,154 - - - -
Div Payout % 86.37% 124.15% 86.34% 194.82% - - - -
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 26.29% 17.09% 41.60% 21.70% 26.00% 5.99% 27.57% -
ROE 5.34% 3.20% 10.22% 2.93% 3.00% 0.64% 1.85% -
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 13.21 11.78 16.70 9.46 7.63 6.89 9.51 5.62%
EPS 3.47 2.01 6.95 2.05 1.99 0.41 2.62 4.79%
DPS 3.00 2.50 6.00 4.00 0.00 0.00 0.00 -
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 13.20 11.77 16.69 9.45 7.63 6.89 9.50 5.63%
EPS 3.47 2.01 6.94 2.05 1.98 0.41 2.62 4.79%
DPS 3.00 2.50 5.99 4.00 0.00 0.00 0.00 -
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 9.91 13.50 7.72 12.37 12.59 8.85 12.30 -3.53%
P/EPS 37.72 78.96 18.56 56.98 48.41 147.75 44.62 -2.75%
EY 2.65 1.27 5.39 1.75 2.07 0.68 2.24 2.83%
DY 2.29 1.57 4.65 3.42 0.00 0.00 0.00 -
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 11.20 13.16 12.15 11.31 9.84 9.94 9.31 3.12%
P/EPS 42.61 76.97 29.21 52.11 37.82 165.92 33.75 3.95%
EY 2.35 1.30 3.42 1.92 2.64 0.60 2.96 -3.77%
DY 2.03 1.61 2.96 3.74 0.00 0.00 0.00 -
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