[INNO] QoQ Cumulative 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- 12.78%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 163,858 104,580 52,640 270,219 213,801 153,186 74,460 69.10%
PBT 47,507 25,573 11,710 111,538 98,304 79,080 38,594 14.84%
Tax -10,675 -5,675 -2,585 -26,449 -22,858 -18,613 -9,067 11.48%
NP 36,832 19,898 9,125 85,089 75,446 60,467 29,527 15.86%
-
NP to SH 36,832 19,898 9,125 85,089 75,446 60,467 29,527 15.86%
-
Tax Rate 22.47% 22.19% 22.08% 23.71% 23.25% 23.54% 23.49% -
Total Cost 127,026 84,682 43,515 185,130 138,355 92,719 44,933 99.80%
-
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 33,520 20,351 9,577 88,588 76,617 62,251 28,731 10.81%
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 12.02% 6.70% 3.07% 28.21% 24.62% 18.57% 9.07% -
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 34.22 21.84 10.99 56.43 44.65 31.99 15.55 69.10%
EPS 7.69 4.16 1.91 17.77 15.76 12.63 6.17 15.79%
DPS 7.00 4.25 2.00 18.50 16.00 13.00 6.00 10.81%
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 34.22 21.84 10.99 56.43 44.65 31.99 15.55 69.10%
EPS 7.69 4.16 1.91 17.77 15.76 12.63 6.17 15.79%
DPS 7.00 4.25 2.00 18.50 16.00 13.00 6.00 10.81%
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 3.65 5.63 12.46 2.82 3.00 4.44 10.93 -51.83%
P/EPS 16.25 29.60 71.89 8.95 8.51 11.25 27.57 -29.67%
EY 6.15 3.38 1.39 11.18 11.76 8.89 3.63 42.07%
DY 5.60 3.46 1.46 11.64 11.94 9.15 3.53 35.98%
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 3.77 5.86 11.55 2.75 3.54 4.53 11.70 -52.96%
P/EPS 16.77 30.80 66.65 8.72 10.03 11.48 29.52 -31.38%
EY 5.96 3.25 1.50 11.46 9.97 8.71 3.39 45.61%
DY 5.43 3.32 1.57 11.94 10.13 8.97 3.30 39.33%
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