[INNO] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 6.32%
YoY- 110.08%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 230,187 248,399 263,707 155,581 129,167 117,761 133,610 9.48%
PBT 72,688 84,654 140,456 50,697 24,222 12,234 45,791 7.99%
Tax -16,537 -19,967 -32,851 -11,466 -5,548 -2,215 -10,285 8.22%
NP 56,151 64,687 107,605 39,231 18,674 10,019 35,506 7.93%
-
NP to SH 56,151 64,687 107,605 39,231 18,674 10,019 35,506 7.93%
-
Tax Rate 22.75% 23.59% 23.39% 22.62% 22.90% 18.11% 22.46% -
Total Cost 174,036 183,712 156,102 116,350 110,493 107,742 98,104 10.01%
-
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 49,082 69,434 124,503 40,702 9,577 4,788 23,942 12.69%
Div Payout % 87.41% 107.34% 115.70% 103.75% 51.29% 47.79% 67.43% -
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 24.39% 26.04% 40.80% 25.22% 14.46% 8.51% 26.57% -
ROE 18.32% 21.79% 33.05% 12.23% 5.73% 3.22% 5.57% -
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 48.07 51.87 55.07 32.49 26.97 24.59 27.90 9.48%
EPS 11.73 13.51 22.47 8.19 3.90 2.09 7.41 7.94%
DPS 10.25 14.50 26.00 8.50 2.00 1.00 5.00 12.69%
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 48.07 51.87 55.07 32.49 26.97 24.59 27.90 9.48%
EPS 11.73 13.51 22.47 8.19 3.90 2.09 7.41 7.94%
DPS 10.25 14.50 26.00 8.50 2.00 1.00 5.00 12.69%
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 3.02 2.64 3.09 3.23 1.96 3.01 2.81 1.20%
P/EPS 12.37 10.14 7.57 12.82 13.59 35.37 10.59 2.62%
EY 8.09 9.86 13.22 7.80 7.36 2.83 9.45 -2.55%
DY 7.07 10.58 15.29 8.10 3.77 1.35 6.37 1.75%
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 3.02 2.45 3.30 3.39 2.41 2.79 3.21 -1.01%
P/EPS 12.37 9.40 8.10 13.43 16.67 32.74 12.07 0.40%
EY 8.09 10.64 12.35 7.45 6.00 3.05 8.28 -0.38%
DY 7.07 11.42 14.29 7.73 3.08 1.46 5.59 3.98%
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