[INNATURE] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[INNATURE] INNATURE BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 20.66%
YoY- -11.1%
Quarter Report
Latest QR
Upcoming QR
INNATURE's Result
INNATURE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 149,398 144,772 146,622 134,964 131,903 117,630 131,828 8.67%
PBT 28,623 26,197 27,116 24,096 20,501 13,458 18,076 35.74%
Tax -7,289 -6,582 -6,820 -5,972 -5,480 -3,777 -4,998 28.51%
NP 21,334 19,614 20,296 18,124 15,021 9,681 13,078 38.45%
-
NP to SH 21,334 19,614 20,296 18,124 15,021 9,681 13,078 38.45%
-
Tax Rate 25.47% 25.13% 25.15% 24.78% 26.73% 28.07% 27.65% -
Total Cost 128,064 125,157 126,326 116,840 116,882 107,949 118,750 5.14%
-
Net Worth 148,658 143,223 144,846 138,352 144,140 136,658 135,388 6.41%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 21,176 9,411 14,117 - 14,117 4,705 - -
Div Payout % 99.26% 47.98% 69.56% - 93.99% 48.61% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 148,658 143,223 144,846 138,352 144,140 136,658 135,388 6.41%
NOSH 705,881 705,881 705,881 705,881 705,881 705,881 705,881 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.28% 13.55% 13.84% 13.43% 11.39% 8.23% 9.92% -
ROE 14.35% 13.70% 14.01% 13.10% 10.42% 7.08% 9.66% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.16 20.51 20.77 19.12 18.69 16.66 18.68 8.64%
EPS 3.02 2.77 2.88 2.56 2.13 1.37 1.86 38.02%
DPS 3.00 1.33 2.00 0.00 2.00 0.67 0.00 -
NAPS 0.2106 0.2029 0.2052 0.196 0.2042 0.1936 0.1918 6.41%
Adjusted Per Share Value based on latest NOSH - 705,881
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.52 19.89 20.14 18.54 18.12 16.16 18.11 8.66%
EPS 2.93 2.69 2.79 2.49 2.06 1.33 1.80 38.25%
DPS 2.91 1.29 1.94 0.00 1.94 0.65 0.00 -
NAPS 0.2042 0.1967 0.199 0.19 0.198 0.1877 0.186 6.40%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.585 0.55 0.495 0.66 0.675 0.70 0.65 -
P/RPS 2.76 2.68 2.38 3.45 3.61 4.20 3.48 -14.28%
P/EPS 19.36 19.79 17.22 25.71 31.72 51.04 35.08 -32.64%
EY 5.17 5.05 5.81 3.89 3.15 1.96 2.85 48.57%
DY 5.13 2.42 4.04 0.00 2.96 0.95 0.00 -
P/NAPS 2.78 2.71 2.41 3.37 3.31 3.62 3.39 -12.35%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 17/08/22 26/05/22 16/02/22 19/11/21 20/08/21 -
Price 0.61 0.535 0.54 0.59 0.725 0.705 0.735 -
P/RPS 2.88 2.61 2.60 3.09 3.88 4.23 3.94 -18.80%
P/EPS 20.18 19.25 18.78 22.98 34.07 51.40 39.67 -36.19%
EY 4.95 5.19 5.32 4.35 2.94 1.95 2.52 56.65%
DY 4.92 2.49 3.70 0.00 2.76 0.95 0.00 -
P/NAPS 2.90 2.64 2.63 3.01 3.55 3.64 3.83 -16.88%

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