[INNO] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -15.41%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 218,477 209,160 210,560 270,219 285,068 306,372 297,840 -18.64%
PBT 63,342 51,146 46,840 111,538 131,072 158,160 154,376 -44.75%
Tax -14,233 -11,350 -10,340 -26,449 -30,477 -37,226 -36,268 -46.36%
NP 49,109 39,796 36,500 85,089 100,594 120,934 118,108 -44.26%
-
NP to SH 49,109 39,796 36,500 85,089 100,594 120,934 118,108 -44.26%
-
Tax Rate 22.47% 22.19% 22.08% 23.71% 23.25% 23.54% 23.49% -
Total Cost 169,368 169,364 174,060 185,130 184,473 185,438 179,732 -3.87%
-
Net Worth 306,469 296,891 296,891 301,680 306,469 325,623 325,623 -3.95%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 44,693 40,702 38,308 88,588 102,156 124,503 114,925 -46.69%
Div Payout % 91.01% 102.28% 104.96% 104.11% 101.55% 102.95% 97.31% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 306,469 296,891 296,891 301,680 306,469 325,623 325,623 -3.95%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 22.48% 19.03% 17.33% 31.49% 35.29% 39.47% 39.65% -
ROE 16.02% 13.40% 12.29% 28.21% 32.82% 37.14% 36.27% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.62 43.68 43.97 56.43 59.53 63.98 62.20 -18.65%
EPS 10.25 8.32 7.64 17.77 21.01 25.26 24.68 -44.30%
DPS 9.33 8.50 8.00 18.50 21.33 26.00 24.00 -46.70%
NAPS 0.64 0.62 0.62 0.63 0.64 0.68 0.68 -3.95%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.62 43.68 43.97 56.43 59.53 63.98 62.20 -18.65%
EPS 10.25 8.32 7.64 17.77 21.01 25.26 24.68 -44.30%
DPS 9.33 8.50 8.00 18.50 21.33 26.00 24.00 -46.70%
NAPS 0.64 0.62 0.62 0.63 0.64 0.68 0.68 -3.95%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.25 1.23 1.37 1.59 1.34 1.42 1.70 -
P/RPS 2.74 2.82 3.12 2.82 2.25 2.22 2.73 0.24%
P/EPS 12.19 14.80 17.97 8.95 6.38 5.62 6.89 46.23%
EY 8.20 6.76 5.56 11.18 15.68 17.78 14.51 -31.62%
DY 7.47 6.91 5.84 11.64 15.92 18.31 14.12 -34.56%
P/NAPS 1.95 1.98 2.21 2.52 2.09 2.09 2.50 -15.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 21/08/23 25/05/23 21/02/23 22/11/22 24/08/22 23/05/22 -
Price 1.29 1.28 1.27 1.55 1.58 1.45 1.82 -
P/RPS 2.83 2.93 2.89 2.75 2.65 2.27 2.93 -2.28%
P/EPS 12.58 15.40 16.66 8.72 7.52 5.74 7.38 42.65%
EY 7.95 6.49 6.00 11.46 13.30 17.42 13.55 -29.89%
DY 7.24 6.64 6.30 11.94 13.50 17.93 13.19 -32.93%
P/NAPS 2.02 2.06 2.05 2.46 2.47 2.13 2.68 -17.16%

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