[INNO] QoQ 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- -35.62%
YoY- -71.02%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 59,277 51,940 52,640 56,418 60,615 78,726 74,460 -14.09%
PBT 21,933 13,863 11,710 13,234 19,224 40,486 38,594 -31.36%
Tax -5,000 -3,090 -2,585 -3,591 -4,245 -9,546 -9,067 -32.72%
NP 16,933 10,773 9,125 9,643 14,979 30,940 29,527 -30.95%
-
NP to SH 16,933 10,773 9,125 9,643 14,979 30,940 29,527 -30.95%
-
Tax Rate 22.80% 22.29% 22.08% 27.13% 22.08% 23.58% 23.49% -
Total Cost 42,344 41,167 43,515 46,775 45,636 47,786 44,933 -3.87%
-
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 13,168 10,774 9,577 11,971 14,365 33,520 28,731 -40.52%
Div Payout % 77.77% 100.01% 104.96% 124.15% 95.91% 108.34% 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 28.57% 20.74% 17.33% 17.09% 24.71% 39.30% 39.65% -
ROE 5.53% 3.63% 3.07% 3.20% 4.89% 9.50% 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 12.38 10.85 10.99 11.78 12.66 16.44 15.55 -14.08%
EPS 3.54 2.25 1.91 2.01 3.13 6.46 6.17 -30.92%
DPS 2.75 2.25 2.00 2.50 3.00 7.00 6.00 -40.52%
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 12.38 10.85 10.99 11.78 12.66 16.44 15.55 -14.08%
EPS 3.54 2.25 1.91 2.01 3.13 6.46 6.17 -30.92%
DPS 2.75 2.25 2.00 2.50 3.00 7.00 6.00 -40.52%
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 10.10 11.34 12.46 13.50 10.59 8.64 10.93 -5.12%
P/EPS 35.35 54.67 71.89 78.96 42.84 21.98 27.57 18.00%
EY 2.83 1.83 1.39 1.27 2.33 4.55 3.63 -15.28%
DY 2.20 1.83 1.46 1.57 2.24 4.93 3.53 -27.01%
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 10.42 11.80 11.55 13.16 12.48 8.82 11.70 -7.42%
P/EPS 36.48 56.90 66.65 76.97 50.51 22.44 29.52 15.14%
EY 2.74 1.76 1.50 1.30 1.98 4.46 3.39 -13.21%
DY 2.13 1.76 1.57 1.61 1.90 4.83 3.30 -25.29%
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