[INNO] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -7.81%
YoY- 70.84%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 221,613 248,399 270,219 293,791 287,791 263,707 229,999 -2.45%
PBT 58,031 84,654 111,538 141,806 154,075 140,456 113,578 -36.16%
Tax -13,511 -19,967 -26,449 -33,082 -36,142 -32,851 -26,493 -36.24%
NP 44,520 64,687 85,089 108,724 117,933 107,605 87,085 -36.14%
-
NP to SH 44,520 64,687 85,089 108,724 117,933 107,605 87,085 -36.14%
-
Tax Rate 23.28% 23.59% 23.71% 23.33% 23.46% 23.39% 23.33% -
Total Cost 177,093 183,712 185,130 185,067 169,858 156,102 142,914 15.41%
-
Net Worth 296,891 296,891 301,680 306,469 325,623 325,623 325,623 -5.98%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 46,688 69,434 88,588 105,348 119,714 124,503 105,348 -41.95%
Div Payout % 104.87% 107.34% 104.11% 96.90% 101.51% 115.70% 120.97% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 296,891 296,891 301,680 306,469 325,623 325,623 325,623 -5.98%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 20.09% 26.04% 31.49% 37.01% 40.98% 40.80% 37.86% -
ROE 15.00% 21.79% 28.21% 35.48% 36.22% 33.05% 26.74% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 46.28 51.87 56.43 61.35 60.10 55.07 48.03 -2.45%
EPS 9.30 13.51 17.77 22.70 24.63 22.47 18.19 -36.13%
DPS 9.75 14.50 18.50 22.00 25.00 26.00 22.00 -41.95%
NAPS 0.62 0.62 0.63 0.64 0.68 0.68 0.68 -5.98%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 46.28 51.87 56.43 61.35 60.10 55.07 48.03 -2.45%
EPS 9.30 13.51 17.77 22.70 24.63 22.47 18.19 -36.13%
DPS 9.75 14.50 18.50 22.00 25.00 26.00 22.00 -41.95%
NAPS 0.62 0.62 0.63 0.64 0.68 0.68 0.68 -5.98%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.23 1.37 1.59 1.34 1.42 1.70 1.29 -
P/RPS 2.66 2.64 2.82 2.18 2.36 3.09 2.69 -0.74%
P/EPS 13.23 10.14 8.95 5.90 5.77 7.57 7.09 51.74%
EY 7.56 9.86 11.18 16.94 17.34 13.22 14.10 -34.07%
DY 7.93 10.58 11.64 16.42 17.61 15.29 17.05 -40.05%
P/NAPS 1.98 2.21 2.52 2.09 2.09 2.50 1.90 2.79%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 25/05/23 21/02/23 22/11/22 24/08/22 23/05/22 25/02/22 -
Price 1.28 1.27 1.55 1.58 1.45 1.82 2.03 -
P/RPS 2.77 2.45 2.75 2.58 2.41 3.30 4.23 -24.64%
P/EPS 13.77 9.40 8.72 6.96 5.89 8.10 11.16 15.08%
EY 7.26 10.64 11.46 14.37 16.98 12.35 8.96 -13.12%
DY 7.62 11.42 11.94 13.92 17.24 14.29 10.84 -20.99%
P/NAPS 2.06 2.05 2.46 2.47 2.13 2.68 2.99 -22.04%

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