[INNO] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -7.81%
YoY- 70.84%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 220,275 293,791 195,313 145,061 115,034 126,756 126,711 9.64%
PBT 60,740 141,806 82,805 47,605 7,006 26,569 50,537 3.11%
Tax -14,266 -33,082 -19,166 -11,029 -900 -5,808 -11,454 3.72%
NP 46,474 108,724 63,639 36,576 6,106 20,761 39,083 2.92%
-
NP to SH 46,474 108,724 63,639 36,576 6,106 20,761 39,083 2.92%
-
Tax Rate 23.49% 23.33% 23.15% 23.17% 12.85% 21.86% 22.66% -
Total Cost 173,801 185,067 131,674 108,485 108,928 105,995 87,628 12.08%
-
Net Worth 306,469 306,469 320,834 335,200 306,469 622,515 656,035 -11.90%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 45,491 105,348 95,771 21,548 4,788 14,365 19,154 15.50%
Div Payout % 97.89% 96.90% 150.49% 58.91% 78.42% 69.20% 49.01% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 306,469 306,469 320,834 335,200 306,469 622,515 656,035 -11.90%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 21.10% 37.01% 32.58% 25.21% 5.31% 16.38% 30.84% -
ROE 15.16% 35.48% 19.84% 10.91% 1.99% 3.34% 5.96% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 46.00 61.35 40.79 30.29 24.02 26.47 26.46 9.65%
EPS 9.71 22.70 13.29 7.64 1.28 4.34 8.16 2.93%
DPS 9.50 22.00 20.00 4.50 1.00 3.00 4.00 15.50%
NAPS 0.64 0.64 0.67 0.70 0.64 1.30 1.37 -11.90%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 46.00 61.35 40.79 30.29 24.02 26.47 26.46 9.65%
EPS 9.71 22.70 13.29 7.64 1.28 4.34 8.16 2.93%
DPS 9.50 22.00 20.00 4.50 1.00 3.00 4.00 15.50%
NAPS 0.64 0.64 0.67 0.70 0.64 1.30 1.37 -11.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.25 1.34 1.19 1.03 0.64 0.75 1.28 -
P/RPS 2.72 2.18 2.92 3.40 2.66 2.83 4.84 -9.15%
P/EPS 12.88 5.90 8.95 13.48 50.19 17.30 15.68 -3.22%
EY 7.76 16.94 11.17 7.42 1.99 5.78 6.38 3.31%
DY 7.60 16.42 16.81 4.37 1.56 4.00 3.13 15.92%
P/NAPS 1.95 2.09 1.78 1.47 1.00 0.58 0.93 13.12%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 22/11/22 25/11/21 19/11/20 18/11/19 13/11/18 21/11/17 -
Price 1.29 1.58 1.35 1.19 0.72 0.685 1.22 -
P/RPS 2.80 2.58 3.31 3.93 3.00 2.59 4.61 -7.97%
P/EPS 13.29 6.96 10.16 15.58 56.47 15.80 14.95 -1.94%
EY 7.52 14.37 9.84 6.42 1.77 6.33 6.69 1.96%
DY 7.36 13.92 14.81 3.78 1.39 4.38 3.28 14.41%
P/NAPS 2.02 2.47 2.01 1.70 1.13 0.53 0.89 14.63%

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