[INNO] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 104.79%
YoY- 104.15%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 52,640 270,219 213,801 153,186 74,460 229,999 150,009 -50.28%
PBT 11,710 111,538 98,304 79,080 38,594 113,563 70,076 -69.69%
Tax -2,585 -26,449 -22,858 -18,613 -9,067 -26,494 -16,269 -70.69%
NP 9,125 85,089 75,446 60,467 29,527 87,069 53,807 -69.39%
-
NP to SH 9,125 85,089 75,446 60,467 29,527 87,069 53,807 -69.39%
-
Tax Rate 22.08% 23.71% 23.25% 23.54% 23.49% 23.33% 23.22% -
Total Cost 43,515 185,130 138,355 92,719 44,933 142,930 96,202 -41.10%
-
Net Worth 296,891 301,680 306,469 325,623 325,623 325,623 320,834 -5.04%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 9,577 88,588 76,617 62,251 28,731 105,348 76,617 -75.03%
Div Payout % 104.96% 104.11% 101.55% 102.95% 97.31% 120.99% 142.39% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 296,891 301,680 306,469 325,623 325,623 325,623 320,834 -5.04%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 17.33% 31.49% 35.29% 39.47% 39.65% 37.86% 35.87% -
ROE 3.07% 28.21% 24.62% 18.57% 9.07% 26.74% 16.77% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.99 56.43 44.65 31.99 15.55 48.03 31.33 -50.29%
EPS 1.91 17.77 15.76 12.63 6.17 18.18 11.24 -69.35%
DPS 2.00 18.50 16.00 13.00 6.00 22.00 16.00 -75.03%
NAPS 0.62 0.63 0.64 0.68 0.68 0.68 0.67 -5.04%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.99 56.43 44.65 31.99 15.55 48.03 31.33 -50.29%
EPS 1.91 17.77 15.76 12.63 6.17 18.18 11.24 -69.35%
DPS 2.00 18.50 16.00 13.00 6.00 22.00 16.00 -75.03%
NAPS 0.62 0.63 0.64 0.68 0.68 0.68 0.67 -5.04%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.37 1.59 1.34 1.42 1.70 1.29 1.19 -
P/RPS 12.46 2.82 3.00 4.44 10.93 2.69 3.80 120.87%
P/EPS 71.89 8.95 8.51 11.25 27.57 7.09 10.59 258.94%
EY 1.39 11.18 11.76 8.89 3.63 14.10 9.44 -72.14%
DY 1.46 11.64 11.94 9.15 3.53 17.05 13.45 -77.27%
P/NAPS 2.21 2.52 2.09 2.09 2.50 1.90 1.78 15.53%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 21/02/23 22/11/22 24/08/22 23/05/22 25/02/22 25/11/21 -
Price 1.27 1.55 1.58 1.45 1.82 2.03 1.35 -
P/RPS 11.55 2.75 3.54 4.53 11.70 4.23 4.31 93.04%
P/EPS 66.65 8.72 10.03 11.48 29.52 11.16 12.01 213.77%
EY 1.50 11.46 9.97 8.71 3.39 8.96 8.32 -68.11%
DY 1.57 11.94 10.13 8.97 3.30 10.84 11.85 -74.04%
P/NAPS 2.05 2.46 2.47 2.13 2.68 2.99 2.01 1.32%

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