[INNO] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -75.59%
YoY- 34.96%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 229,999 150,009 95,394 40,752 153,794 108,490 73,926 112.67%
PBT 113,563 70,076 38,583 11,716 47,568 34,839 21,465 202.70%
Tax -26,494 -16,269 -8,964 -2,709 -10,670 -7,773 -4,771 212.60%
NP 87,069 53,807 29,619 9,007 36,898 27,066 16,694 199.84%
-
NP to SH 87,069 53,807 29,619 9,007 36,898 27,066 16,694 199.84%
-
Tax Rate 23.33% 23.22% 23.23% 23.12% 22.43% 22.31% 22.23% -
Total Cost 142,930 96,202 65,775 31,745 116,896 81,424 57,232 83.76%
-
Net Worth 325,623 320,834 344,777 320,834 335,200 335,200 335,200 -1.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 105,348 76,617 47,885 9,577 31,125 21,548 9,577 392.45%
Div Payout % 120.99% 142.39% 161.67% 106.33% 84.36% 79.62% 57.37% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 325,623 320,834 344,777 320,834 335,200 335,200 335,200 -1.90%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 37.86% 35.87% 31.05% 22.10% 23.99% 24.95% 22.58% -
ROE 26.74% 16.77% 8.59% 2.81% 11.01% 8.07% 4.98% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.03 31.33 19.92 8.51 32.12 22.66 15.44 112.65%
EPS 18.18 11.24 6.19 1.88 7.71 5.65 3.49 199.59%
DPS 22.00 16.00 10.00 2.00 6.50 4.50 2.00 392.45%
NAPS 0.68 0.67 0.72 0.67 0.70 0.70 0.70 -1.90%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.03 31.33 19.92 8.51 32.12 22.66 15.44 112.65%
EPS 18.18 11.24 6.19 1.88 7.71 5.65 3.49 199.59%
DPS 22.00 16.00 10.00 2.00 6.50 4.50 2.00 392.45%
NAPS 0.68 0.67 0.72 0.67 0.70 0.70 0.70 -1.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.29 1.19 0.965 1.05 1.17 1.03 0.71 -
P/RPS 2.69 3.80 4.84 12.34 3.64 4.55 4.60 -30.00%
P/EPS 7.09 10.59 15.60 55.82 15.18 18.22 20.37 -50.42%
EY 14.10 9.44 6.41 1.79 6.59 5.49 4.91 101.64%
DY 17.05 13.45 10.36 1.90 5.56 4.37 2.82 230.79%
P/NAPS 1.90 1.78 1.34 1.57 1.67 1.47 1.01 52.21%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 24/05/21 22/02/21 19/11/20 17/08/20 -
Price 2.03 1.35 1.22 1.10 1.07 1.19 0.91 -
P/RPS 4.23 4.31 6.12 12.93 3.33 5.25 5.89 -19.75%
P/EPS 11.16 12.01 19.72 58.48 13.89 21.05 26.10 -43.15%
EY 8.96 8.32 5.07 1.71 7.20 4.75 3.83 75.95%
DY 10.84 11.85 8.20 1.82 6.07 3.78 2.20 188.71%
P/NAPS 2.99 2.01 1.69 1.64 1.53 1.70 1.30 73.97%

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