[INNATURE] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[INNATURE] INNATURE BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -28.13%
YoY- -26.49%
Quarter Report
Latest QR
Upcoming QR
INNATURE's Result
INNATURE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 139,300 127,643 131,903 133,121 152,547 156,062 155,448 -7.06%
PBT 25,021 19,442 20,501 20,153 28,003 30,590 27,674 -6.51%
Tax -6,391 -4,987 -5,480 -5,175 -7,163 -8,060 -7,491 -10.07%
NP 18,630 14,455 15,021 14,978 20,840 22,530 20,183 -5.21%
-
NP to SH 18,630 14,455 15,021 14,978 20,840 22,530 20,183 -5.21%
-
Tax Rate 25.54% 25.65% 26.73% 25.68% 25.58% 26.35% 27.07% -
Total Cost 120,670 113,188 116,882 118,143 131,707 133,532 135,265 -7.34%
-
Net Worth 144,846 138,352 144,140 136,658 135,388 144,564 138,705 2.93%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 17,647 10,588 14,117 3,529 10,588 10,588 7,058 84.52%
Div Payout % 94.72% 73.25% 93.99% 23.56% 50.81% 47.00% 34.97% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 144,846 138,352 144,140 136,658 135,388 144,564 138,705 2.93%
NOSH 705,881 705,881 705,881 705,881 705,881 705,881 705,881 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.37% 11.32% 11.39% 11.25% 13.66% 14.44% 12.98% -
ROE 12.86% 10.45% 10.42% 10.96% 15.39% 15.58% 14.55% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.73 18.08 18.69 18.86 21.61 22.11 22.02 -7.07%
EPS 2.64 2.05 2.13 2.12 2.95 3.19 2.86 -5.21%
DPS 2.50 1.50 2.00 0.50 1.50 1.50 1.00 84.51%
NAPS 0.2052 0.196 0.2042 0.1936 0.1918 0.2048 0.1965 2.93%
Adjusted Per Share Value based on latest NOSH - 705,881
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.13 17.53 18.12 18.29 20.95 21.44 21.35 -7.07%
EPS 2.56 1.99 2.06 2.06 2.86 3.09 2.77 -5.13%
DPS 2.42 1.45 1.94 0.48 1.45 1.45 0.97 84.25%
NAPS 0.199 0.19 0.198 0.1877 0.186 0.1986 0.1905 2.96%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.495 0.66 0.675 0.70 0.65 0.595 0.53 -
P/RPS 2.51 3.65 3.61 3.71 3.01 2.69 2.41 2.75%
P/EPS 18.76 32.23 31.72 32.99 22.02 18.64 18.54 0.79%
EY 5.33 3.10 3.15 3.03 4.54 5.36 5.39 -0.74%
DY 5.05 2.27 2.96 0.71 2.31 2.52 1.89 92.90%
P/NAPS 2.41 3.37 3.31 3.62 3.39 2.91 2.70 -7.31%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 26/05/22 16/02/22 19/11/21 20/08/21 20/05/21 22/02/21 -
Price 0.54 0.59 0.725 0.705 0.735 0.61 0.57 -
P/RPS 2.74 3.26 3.88 3.74 3.40 2.76 2.59 3.83%
P/EPS 20.46 28.81 34.07 33.23 24.90 19.11 19.94 1.73%
EY 4.89 3.47 2.94 3.01 4.02 5.23 5.02 -1.73%
DY 4.63 2.54 2.76 0.71 2.04 2.46 1.75 91.63%
P/NAPS 2.63 3.01 3.55 3.64 3.83 2.98 2.90 -6.32%

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