[INNO] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -57.1%
YoY- -69.1%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 227,133 218,477 209,160 210,560 270,219 285,068 306,372 -18.04%
PBT 69,081 63,342 51,146 46,840 111,538 131,072 158,160 -42.34%
Tax -15,618 -14,233 -11,350 -10,340 -26,449 -30,477 -37,226 -43.86%
NP 53,463 49,109 39,796 36,500 85,089 100,594 120,934 -41.88%
-
NP to SH 53,463 49,109 39,796 36,500 85,089 100,594 120,934 -41.88%
-
Tax Rate 22.61% 22.47% 22.19% 22.08% 23.71% 23.25% 23.54% -
Total Cost 173,670 169,368 169,364 174,060 185,130 184,473 185,438 -4.26%
-
Net Worth 311,257 306,469 296,891 296,891 301,680 306,469 325,623 -2.95%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 47,885 44,693 40,702 38,308 88,588 102,156 124,503 -47.02%
Div Payout % 89.57% 91.01% 102.28% 104.96% 104.11% 101.55% 102.95% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 311,257 306,469 296,891 296,891 301,680 306,469 325,623 -2.95%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 23.54% 22.48% 19.03% 17.33% 31.49% 35.29% 39.47% -
ROE 17.18% 16.02% 13.40% 12.29% 28.21% 32.82% 37.14% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 47.43 45.62 43.68 43.97 56.43 59.53 63.98 -18.04%
EPS 11.16 10.25 8.32 7.64 17.77 21.01 25.26 -41.90%
DPS 10.00 9.33 8.50 8.00 18.50 21.33 26.00 -47.02%
NAPS 0.65 0.64 0.62 0.62 0.63 0.64 0.68 -2.95%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 47.43 45.62 43.68 43.97 56.43 59.53 63.98 -18.04%
EPS 11.16 10.25 8.32 7.64 17.77 21.01 25.26 -41.90%
DPS 10.00 9.33 8.50 8.00 18.50 21.33 26.00 -47.02%
NAPS 0.65 0.64 0.62 0.62 0.63 0.64 0.68 -2.95%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.31 1.25 1.23 1.37 1.59 1.34 1.42 -
P/RPS 2.76 2.74 2.82 3.12 2.82 2.25 2.22 15.57%
P/EPS 11.73 12.19 14.80 17.97 8.95 6.38 5.62 63.10%
EY 8.52 8.20 6.76 5.56 11.18 15.68 17.78 -38.68%
DY 7.63 7.47 6.91 5.84 11.64 15.92 18.31 -44.12%
P/NAPS 2.02 1.95 1.98 2.21 2.52 2.09 2.09 -2.23%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 27/11/23 21/08/23 25/05/23 21/02/23 22/11/22 24/08/22 -
Price 1.48 1.29 1.28 1.27 1.55 1.58 1.45 -
P/RPS 3.12 2.83 2.93 2.89 2.75 2.65 2.27 23.54%
P/EPS 13.26 12.58 15.40 16.66 8.72 7.52 5.74 74.48%
EY 7.54 7.95 6.49 6.00 11.46 13.30 17.42 -42.69%
DY 6.76 7.24 6.64 6.30 11.94 13.50 17.93 -47.71%
P/NAPS 2.28 2.02 2.06 2.05 2.46 2.47 2.13 4.62%

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