[INNO] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 61.82%
YoY- 135.97%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 213,801 153,186 74,460 229,999 150,009 95,394 40,752 201.62%
PBT 98,304 79,080 38,594 113,563 70,076 38,583 11,716 312.38%
Tax -22,858 -18,613 -9,067 -26,494 -16,269 -8,964 -2,709 313.92%
NP 75,446 60,467 29,527 87,069 53,807 29,619 9,007 311.91%
-
NP to SH 75,446 60,467 29,527 87,069 53,807 29,619 9,007 311.91%
-
Tax Rate 23.25% 23.54% 23.49% 23.33% 23.22% 23.23% 23.12% -
Total Cost 138,355 92,719 44,933 142,930 96,202 65,775 31,745 166.57%
-
Net Worth 306,469 325,623 325,623 325,623 320,834 344,777 320,834 -3.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 76,617 62,251 28,731 105,348 76,617 47,885 9,577 299.49%
Div Payout % 101.55% 102.95% 97.31% 120.99% 142.39% 161.67% 106.33% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 306,469 325,623 325,623 325,623 320,834 344,777 320,834 -3.00%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 35.29% 39.47% 39.65% 37.86% 35.87% 31.05% 22.10% -
ROE 24.62% 18.57% 9.07% 26.74% 16.77% 8.59% 2.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.65 31.99 15.55 48.03 31.33 19.92 8.51 201.64%
EPS 15.76 12.63 6.17 18.18 11.24 6.19 1.88 312.13%
DPS 16.00 13.00 6.00 22.00 16.00 10.00 2.00 299.49%
NAPS 0.64 0.68 0.68 0.68 0.67 0.72 0.67 -3.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.65 31.99 15.55 48.03 31.33 19.92 8.51 201.64%
EPS 15.76 12.63 6.17 18.18 11.24 6.19 1.88 312.13%
DPS 16.00 13.00 6.00 22.00 16.00 10.00 2.00 299.49%
NAPS 0.64 0.68 0.68 0.68 0.67 0.72 0.67 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.34 1.42 1.70 1.29 1.19 0.965 1.05 -
P/RPS 3.00 4.44 10.93 2.69 3.80 4.84 12.34 -61.01%
P/EPS 8.51 11.25 27.57 7.09 10.59 15.60 55.82 -71.42%
EY 11.76 8.89 3.63 14.10 9.44 6.41 1.79 250.37%
DY 11.94 9.15 3.53 17.05 13.45 10.36 1.90 240.15%
P/NAPS 2.09 2.09 2.50 1.90 1.78 1.34 1.57 20.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 23/05/22 25/02/22 25/11/21 26/08/21 24/05/21 -
Price 1.58 1.45 1.82 2.03 1.35 1.22 1.10 -
P/RPS 3.54 4.53 11.70 4.23 4.31 6.12 12.93 -57.80%
P/EPS 10.03 11.48 29.52 11.16 12.01 19.72 58.48 -69.09%
EY 9.97 8.71 3.39 8.96 8.32 5.07 1.71 223.59%
DY 10.13 8.97 3.30 10.84 11.85 8.20 1.82 213.74%
P/NAPS 2.47 2.13 2.68 2.99 2.01 1.69 1.64 31.35%

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