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

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 27.73%
YoY- 73.99%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO'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 287,791 263,707 229,999 195,313 175,262 155,581 153,794 52.02%
PBT 154,075 140,456 113,578 82,805 64,686 50,697 47,568 119.38%
Tax -36,142 -32,851 -26,493 -19,166 -14,863 -11,466 -10,670 126.04%
NP 117,933 107,605 87,085 63,639 49,823 39,231 36,898 117.44%
-
NP to SH 117,933 107,605 87,085 63,639 49,823 39,231 36,898 117.44%
-
Tax Rate 23.46% 23.39% 23.33% 23.15% 22.98% 22.62% 22.43% -
Total Cost 169,858 156,102 142,914 131,674 125,439 116,350 116,896 28.37%
-
Net Worth 325,623 325,623 325,623 320,834 344,777 320,834 335,200 -1.91%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 119,714 124,503 105,348 95,771 79,011 40,702 40,702 105.68%
Div Payout % 101.51% 115.70% 120.97% 150.49% 158.58% 103.75% 110.31% -
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 325,623 325,623 325,623 320,834 344,777 320,834 335,200 -1.91%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 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 40.98% 40.80% 37.86% 32.58% 28.43% 25.22% 23.99% -
ROE 36.22% 33.05% 26.74% 19.84% 14.45% 12.23% 11.01% -
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 60.10 55.07 48.03 40.79 36.60 32.49 32.12 52.01%
EPS 24.63 22.47 18.19 13.29 10.40 8.19 7.71 117.36%
DPS 25.00 26.00 22.00 20.00 16.50 8.50 8.50 105.68%
NAPS 0.68 0.68 0.68 0.67 0.72 0.67 0.70 -1.91%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 60.10 55.07 48.03 40.79 36.60 32.49 32.12 52.01%
EPS 24.63 22.47 18.19 13.29 10.40 8.19 7.71 117.36%
DPS 25.00 26.00 22.00 20.00 16.50 8.50 8.50 105.68%
NAPS 0.68 0.68 0.68 0.67 0.72 0.67 0.70 -1.91%
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 1.42 1.70 1.29 1.19 0.965 1.05 1.17 -
P/RPS 2.36 3.09 2.69 2.92 2.64 3.23 3.64 -25.14%
P/EPS 5.77 7.57 7.09 8.95 9.27 12.82 15.18 -47.61%
EY 17.34 13.22 14.10 11.17 10.78 7.80 6.59 90.93%
DY 17.61 15.29 17.05 16.81 17.10 8.10 7.26 80.82%
P/NAPS 2.09 2.50 1.90 1.78 1.34 1.57 1.67 16.18%
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 24/08/22 23/05/22 25/02/22 25/11/21 26/08/21 24/05/21 22/02/21 -
Price 1.45 1.82 2.03 1.35 1.22 1.10 1.07 -
P/RPS 2.41 3.30 4.23 3.31 3.33 3.39 3.33 -19.43%
P/EPS 5.89 8.10 11.16 10.16 11.73 13.43 13.89 -43.64%
EY 16.98 12.35 8.96 9.84 8.53 7.45 7.20 77.45%
DY 17.24 14.29 10.84 14.81 13.52 7.73 7.94 67.91%
P/NAPS 2.13 2.68 2.99 2.01 1.69 1.64 1.53 24.75%

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