[INNO] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -51.59%
YoY- -38.07%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 51,940 52,640 56,418 60,615 78,726 74,460 79,990 -25.07%
PBT 13,863 11,710 13,234 19,224 40,486 38,594 43,502 -53.44%
Tax -3,090 -2,585 -3,591 -4,245 -9,546 -9,067 -10,224 -55.06%
NP 10,773 9,125 9,643 14,979 30,940 29,527 33,278 -52.95%
-
NP to SH 10,773 9,125 9,643 14,979 30,940 29,527 33,278 -52.95%
-
Tax Rate 22.29% 22.08% 27.13% 22.08% 23.58% 23.49% 23.50% -
Total Cost 41,167 43,515 46,775 45,636 47,786 44,933 46,712 -8.10%
-
Net Worth 296,891 296,891 301,680 306,469 325,623 325,623 325,623 -5.98%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 10,774 9,577 11,971 14,365 33,520 28,731 28,731 -48.09%
Div Payout % 100.01% 104.96% 124.15% 95.91% 108.34% 97.31% 86.34% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 296,891 296,891 301,680 306,469 325,623 325,623 325,623 -5.98%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 20.74% 17.33% 17.09% 24.71% 39.30% 39.65% 41.60% -
ROE 3.63% 3.07% 3.20% 4.89% 9.50% 9.07% 10.22% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.85 10.99 11.78 12.66 16.44 15.55 16.70 -25.04%
EPS 2.25 1.91 2.01 3.13 6.46 6.17 6.95 -52.94%
DPS 2.25 2.00 2.50 3.00 7.00 6.00 6.00 -48.09%
NAPS 0.62 0.62 0.63 0.64 0.68 0.68 0.68 -5.98%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.85 10.99 11.78 12.66 16.44 15.55 16.70 -25.04%
EPS 2.25 1.91 2.01 3.13 6.46 6.17 6.95 -52.94%
DPS 2.25 2.00 2.50 3.00 7.00 6.00 6.00 -48.09%
NAPS 0.62 0.62 0.63 0.64 0.68 0.68 0.68 -5.98%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.23 1.37 1.59 1.34 1.42 1.70 1.29 -
P/RPS 11.34 12.46 13.50 10.59 8.64 10.93 7.72 29.31%
P/EPS 54.67 71.89 78.96 42.84 21.98 27.57 18.56 105.89%
EY 1.83 1.39 1.27 2.33 4.55 3.63 5.39 -51.42%
DY 1.83 1.46 1.57 2.24 4.93 3.53 4.65 -46.38%
P/NAPS 1.98 2.21 2.52 2.09 2.09 2.50 1.90 2.79%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 25/05/23 21/02/23 22/11/22 24/08/22 23/05/22 25/02/22 -
Price 1.28 1.27 1.55 1.58 1.45 1.82 2.03 -
P/RPS 11.80 11.55 13.16 12.48 8.82 11.70 12.15 -1.93%
P/EPS 56.90 66.65 76.97 50.51 22.44 29.52 29.21 56.16%
EY 1.76 1.50 1.30 1.98 4.46 3.39 3.42 -35.85%
DY 1.76 1.57 1.61 1.90 4.83 3.30 2.96 -29.35%
P/NAPS 2.06 2.05 2.46 2.47 2.13 2.68 2.99 -22.04%

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