[INNO] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 15.84%
YoY- 38.25%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 248,696 233,608 222,780 227,133 218,477 209,160 210,560 11.70%
PBT 88,622 76,350 61,272 69,081 63,342 51,146 46,840 52.79%
Tax -20,729 -17,740 -14,020 -15,618 -14,233 -11,350 -10,340 58.78%
NP 67,893 58,610 47,252 53,463 49,109 39,796 36,500 51.07%
-
NP to SH 67,893 58,610 47,252 53,463 49,109 39,796 36,500 51.07%
-
Tax Rate 23.39% 23.24% 22.88% 22.61% 22.47% 22.19% 22.08% -
Total Cost 180,802 174,998 175,528 173,670 169,368 169,364 174,060 2.55%
-
Net Worth 320,834 311,257 306,469 311,257 306,469 296,891 296,891 5.29%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 57,782 50,280 43,097 47,885 44,693 40,702 38,308 31.42%
Div Payout % 85.11% 85.79% 91.21% 89.57% 91.01% 102.28% 104.96% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 320,834 311,257 306,469 311,257 306,469 296,891 296,891 5.29%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 27.30% 25.09% 21.21% 23.54% 22.48% 19.03% 17.33% -
ROE 21.16% 18.83% 15.42% 17.18% 16.02% 13.40% 12.29% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 51.94 48.78 46.52 47.43 45.62 43.68 43.97 11.71%
EPS 14.17 12.24 9.88 11.16 10.25 8.32 7.64 50.78%
DPS 12.07 10.50 9.00 10.00 9.33 8.50 8.00 31.44%
NAPS 0.67 0.65 0.64 0.65 0.64 0.62 0.62 5.29%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 51.94 48.78 46.52 47.43 45.62 43.68 43.97 11.71%
EPS 14.17 12.24 9.88 11.16 10.25 8.32 7.64 50.78%
DPS 12.07 10.50 9.00 10.00 9.33 8.50 8.00 31.44%
NAPS 0.67 0.65 0.64 0.65 0.64 0.62 0.62 5.29%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.48 1.41 1.45 1.31 1.25 1.23 1.37 -
P/RPS 2.85 2.89 3.12 2.76 2.74 2.82 3.12 -5.84%
P/EPS 10.44 11.52 14.69 11.73 12.19 14.80 17.97 -30.30%
EY 9.58 8.68 6.81 8.52 8.20 6.76 5.56 43.58%
DY 8.15 7.45 6.21 7.63 7.47 6.91 5.84 24.80%
P/NAPS 2.21 2.17 2.27 2.02 1.95 1.98 2.21 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 19/08/24 23/05/24 23/02/24 27/11/23 21/08/23 25/05/23 -
Price 1.70 1.43 1.45 1.48 1.29 1.28 1.27 -
P/RPS 3.27 2.93 3.12 3.12 2.83 2.93 2.89 8.55%
P/EPS 11.99 11.68 14.69 13.26 12.58 15.40 16.66 -19.64%
EY 8.34 8.56 6.81 7.54 7.95 6.49 6.00 24.47%
DY 7.10 7.34 6.21 6.76 7.24 6.64 6.30 8.27%
P/NAPS 2.54 2.20 2.27 2.28 2.02 2.06 2.05 15.31%

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