[INNO] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 6.32%
YoY- 110.08%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 229,999 195,313 175,262 155,581 153,794 145,061 140,241 38.94%
PBT 113,578 82,805 64,686 50,697 47,568 47,605 39,319 102.43%
Tax -26,493 -19,166 -14,863 -11,466 -10,670 -11,029 -8,406 114.51%
NP 87,085 63,639 49,823 39,231 36,898 36,576 30,913 99.08%
-
NP to SH 87,085 63,639 49,823 39,231 36,898 36,576 30,913 99.08%
-
Tax Rate 23.33% 23.15% 22.98% 22.62% 22.43% 23.17% 21.38% -
Total Cost 142,914 131,674 125,439 116,350 116,896 108,485 109,328 19.49%
-
Net Worth 325,623 320,834 344,777 320,834 335,200 335,200 335,200 -1.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 105,348 95,771 79,011 40,702 40,702 21,548 9,577 392.45%
Div Payout % 120.97% 150.49% 158.58% 103.75% 110.31% 58.91% 30.98% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 325,623 320,834 344,777 320,834 335,200 335,200 335,200 -1.90%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 37.86% 32.58% 28.43% 25.22% 23.99% 25.21% 22.04% -
ROE 26.74% 19.84% 14.45% 12.23% 11.01% 10.91% 9.22% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.03 40.79 36.60 32.49 32.12 30.29 29.29 38.93%
EPS 18.19 13.29 10.40 8.19 7.71 7.64 6.46 99.02%
DPS 22.00 20.00 16.50 8.50 8.50 4.50 2.00 392.45%
NAPS 0.68 0.67 0.72 0.67 0.70 0.70 0.70 -1.90%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.03 40.79 36.60 32.49 32.12 30.29 29.29 38.93%
EPS 18.19 13.29 10.40 8.19 7.71 7.64 6.46 99.02%
DPS 22.00 20.00 16.50 8.50 8.50 4.50 2.00 392.45%
NAPS 0.68 0.67 0.72 0.67 0.70 0.70 0.70 -1.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.29 1.19 0.965 1.05 1.17 1.03 0.71 -
P/RPS 2.69 2.92 2.64 3.23 3.64 3.40 2.42 7.28%
P/EPS 7.09 8.95 9.27 12.82 15.18 13.48 11.00 -25.32%
EY 14.10 11.17 10.78 7.80 6.59 7.42 9.09 33.89%
DY 17.05 16.81 17.10 8.10 7.26 4.37 2.82 230.79%
P/NAPS 1.90 1.78 1.34 1.57 1.67 1.47 1.01 52.21%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 24/05/21 22/02/21 19/11/20 17/08/20 -
Price 2.03 1.35 1.22 1.10 1.07 1.19 0.91 -
P/RPS 4.23 3.31 3.33 3.39 3.33 3.93 3.11 22.69%
P/EPS 11.16 10.16 11.73 13.43 13.89 15.58 14.10 -14.39%
EY 8.96 9.84 8.53 7.45 7.20 6.42 7.09 16.83%
DY 10.84 14.81 13.52 7.73 7.94 3.78 2.20 188.71%
P/NAPS 2.99 2.01 1.69 1.64 1.53 1.70 1.30 73.97%

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