[INNO] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -11.27%
YoY- 227.82%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 56,418 60,615 78,726 74,460 79,990 54,615 54,642 2.14%
PBT 13,234 19,224 40,486 38,594 43,502 31,493 26,867 -37.54%
Tax -3,591 -4,245 -9,546 -9,067 -10,224 -7,305 -6,255 -30.85%
NP 9,643 14,979 30,940 29,527 33,278 24,188 20,612 -39.65%
-
NP to SH 9,643 14,979 30,940 29,527 33,278 24,188 20,612 -39.65%
-
Tax Rate 27.13% 22.08% 23.58% 23.49% 23.50% 23.20% 23.28% -
Total Cost 46,775 45,636 47,786 44,933 46,712 30,427 34,030 23.55%
-
Net Worth 301,680 306,469 325,623 325,623 325,623 320,834 344,777 -8.49%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,971 14,365 33,520 28,731 28,731 28,731 38,308 -53.85%
Div Payout % 124.15% 95.91% 108.34% 97.31% 86.34% 118.78% 185.86% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 301,680 306,469 325,623 325,623 325,623 320,834 344,777 -8.49%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 17.09% 24.71% 39.30% 39.65% 41.60% 44.29% 37.72% -
ROE 3.20% 4.89% 9.50% 9.07% 10.22% 7.54% 5.98% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.78 12.66 16.44 15.55 16.70 11.41 11.41 2.14%
EPS 2.01 3.13 6.46 6.17 6.95 5.05 4.30 -39.68%
DPS 2.50 3.00 7.00 6.00 6.00 6.00 8.00 -53.85%
NAPS 0.63 0.64 0.68 0.68 0.68 0.67 0.72 -8.49%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.78 12.66 16.44 15.55 16.70 11.41 11.41 2.14%
EPS 2.01 3.13 6.46 6.17 6.95 5.05 4.30 -39.68%
DPS 2.50 3.00 7.00 6.00 6.00 6.00 8.00 -53.85%
NAPS 0.63 0.64 0.68 0.68 0.68 0.67 0.72 -8.49%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.59 1.34 1.42 1.70 1.29 1.19 0.965 -
P/RPS 13.50 10.59 8.64 10.93 7.72 10.43 8.46 36.43%
P/EPS 78.96 42.84 21.98 27.57 18.56 23.56 22.42 130.95%
EY 1.27 2.33 4.55 3.63 5.39 4.24 4.46 -56.61%
DY 1.57 2.24 4.93 3.53 4.65 5.04 8.29 -66.92%
P/NAPS 2.52 2.09 2.09 2.50 1.90 1.78 1.34 52.18%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 24/08/22 23/05/22 25/02/22 25/11/21 26/08/21 -
Price 1.55 1.58 1.45 1.82 2.03 1.35 1.22 -
P/RPS 13.16 12.48 8.82 11.70 12.15 11.84 10.69 14.82%
P/EPS 76.97 50.51 22.44 29.52 29.21 26.73 28.34 94.30%
EY 1.30 1.98 4.46 3.39 3.42 3.74 3.53 -48.52%
DY 1.61 1.90 4.83 3.30 2.96 4.44 6.56 -60.69%
P/NAPS 2.46 2.47 2.13 2.68 2.99 2.01 1.69 28.35%

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