[INNO] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 9.6%
YoY- 136.7%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 248,399 270,219 293,791 287,791 263,707 229,999 195,313 17.40%
PBT 84,654 111,538 141,806 154,075 140,456 113,578 82,805 1.48%
Tax -19,967 -26,449 -33,082 -36,142 -32,851 -26,493 -19,166 2.76%
NP 64,687 85,089 108,724 117,933 107,605 87,085 63,639 1.09%
-
NP to SH 64,687 85,089 108,724 117,933 107,605 87,085 63,639 1.09%
-
Tax Rate 23.59% 23.71% 23.33% 23.46% 23.39% 23.33% 23.15% -
Total Cost 183,712 185,130 185,067 169,858 156,102 142,914 131,674 24.88%
-
Net Worth 296,891 301,680 306,469 325,623 325,623 325,623 320,834 -5.04%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 69,434 88,588 105,348 119,714 124,503 105,348 95,771 -19.31%
Div Payout % 107.34% 104.11% 96.90% 101.51% 115.70% 120.97% 150.49% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 296,891 301,680 306,469 325,623 325,623 325,623 320,834 -5.04%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 26.04% 31.49% 37.01% 40.98% 40.80% 37.86% 32.58% -
ROE 21.79% 28.21% 35.48% 36.22% 33.05% 26.74% 19.84% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 51.87 56.43 61.35 60.10 55.07 48.03 40.79 17.39%
EPS 13.51 17.77 22.70 24.63 22.47 18.19 13.29 1.10%
DPS 14.50 18.50 22.00 25.00 26.00 22.00 20.00 -19.31%
NAPS 0.62 0.63 0.64 0.68 0.68 0.68 0.67 -5.04%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 51.87 56.43 61.35 60.10 55.07 48.03 40.79 17.39%
EPS 13.51 17.77 22.70 24.63 22.47 18.19 13.29 1.10%
DPS 14.50 18.50 22.00 25.00 26.00 22.00 20.00 -19.31%
NAPS 0.62 0.63 0.64 0.68 0.68 0.68 0.67 -5.04%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.37 1.59 1.34 1.42 1.70 1.29 1.19 -
P/RPS 2.64 2.82 2.18 2.36 3.09 2.69 2.92 -6.50%
P/EPS 10.14 8.95 5.90 5.77 7.57 7.09 8.95 8.68%
EY 9.86 11.18 16.94 17.34 13.22 14.10 11.17 -7.98%
DY 10.58 11.64 16.42 17.61 15.29 17.05 16.81 -26.57%
P/NAPS 2.21 2.52 2.09 2.09 2.50 1.90 1.78 15.53%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 21/02/23 22/11/22 24/08/22 23/05/22 25/02/22 25/11/21 -
Price 1.27 1.55 1.58 1.45 1.82 2.03 1.35 -
P/RPS 2.45 2.75 2.58 2.41 3.30 4.23 3.31 -18.18%
P/EPS 9.40 8.72 6.96 5.89 8.10 11.16 10.16 -5.05%
EY 10.64 11.46 14.37 16.98 12.35 8.96 9.84 5.35%
DY 11.42 11.94 13.92 17.24 14.29 10.84 14.81 -15.92%
P/NAPS 2.05 2.46 2.47 2.13 2.68 2.99 2.01 1.32%

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