[INNO] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 36.84%
YoY- 136.02%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 293,791 287,791 263,707 229,999 195,313 175,262 155,581 52.71%
PBT 141,806 154,075 140,456 113,578 82,805 64,686 50,697 98.39%
Tax -33,082 -36,142 -32,851 -26,493 -19,166 -14,863 -11,466 102.53%
NP 108,724 117,933 107,605 87,085 63,639 49,823 39,231 97.17%
-
NP to SH 108,724 117,933 107,605 87,085 63,639 49,823 39,231 97.17%
-
Tax Rate 23.33% 23.46% 23.39% 23.33% 23.15% 22.98% 22.62% -
Total Cost 185,067 169,858 156,102 142,914 131,674 125,439 116,350 36.22%
-
Net Worth 306,469 325,623 325,623 325,623 320,834 344,777 320,834 -3.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 105,348 119,714 124,503 105,348 95,771 79,011 40,702 88.40%
Div Payout % 96.90% 101.51% 115.70% 120.97% 150.49% 158.58% 103.75% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 306,469 325,623 325,623 325,623 320,834 344,777 320,834 -3.00%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 37.01% 40.98% 40.80% 37.86% 32.58% 28.43% 25.22% -
ROE 35.48% 36.22% 33.05% 26.74% 19.84% 14.45% 12.23% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 61.35 60.10 55.07 48.03 40.79 36.60 32.49 52.71%
EPS 22.70 24.63 22.47 18.19 13.29 10.40 8.19 97.19%
DPS 22.00 25.00 26.00 22.00 20.00 16.50 8.50 88.40%
NAPS 0.64 0.68 0.68 0.68 0.67 0.72 0.67 -3.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 61.35 60.10 55.07 48.03 40.79 36.60 32.49 52.71%
EPS 22.70 24.63 22.47 18.19 13.29 10.40 8.19 97.19%
DPS 22.00 25.00 26.00 22.00 20.00 16.50 8.50 88.40%
NAPS 0.64 0.68 0.68 0.68 0.67 0.72 0.67 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.34 1.42 1.70 1.29 1.19 0.965 1.05 -
P/RPS 2.18 2.36 3.09 2.69 2.92 2.64 3.23 -23.03%
P/EPS 5.90 5.77 7.57 7.09 8.95 9.27 12.82 -40.36%
EY 16.94 17.34 13.22 14.10 11.17 10.78 7.80 67.62%
DY 16.42 17.61 15.29 17.05 16.81 17.10 8.10 60.10%
P/NAPS 2.09 2.09 2.50 1.90 1.78 1.34 1.57 20.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 23/05/22 25/02/22 25/11/21 26/08/21 24/05/21 -
Price 1.58 1.45 1.82 2.03 1.35 1.22 1.10 -
P/RPS 2.58 2.41 3.30 4.23 3.31 3.33 3.39 -16.62%
P/EPS 6.96 5.89 8.10 11.16 10.16 11.73 13.43 -35.45%
EY 14.37 16.98 12.35 8.96 9.84 8.53 7.45 54.89%
DY 13.92 17.24 14.29 10.84 14.81 13.52 7.73 47.96%
P/NAPS 2.47 2.13 2.68 2.99 2.01 1.69 1.64 31.35%

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