[INNO] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 64.42%
YoY- 77.42%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 233,608 209,160 306,372 190,788 147,852 104,572 103,716 14.47%
PBT 76,350 51,146 158,160 77,166 42,930 -618 10,688 38.73%
Tax -17,740 -11,350 -37,226 -17,928 -9,542 -542 -2,356 39.95%
NP 58,610 39,796 120,934 59,238 33,388 -1,160 8,332 38.38%
-
NP to SH 58,610 39,796 120,934 59,238 33,388 -1,160 8,332 38.38%
-
Tax Rate 23.24% 22.19% 23.54% 23.23% 22.23% - 22.04% -
Total Cost 174,998 169,364 185,438 131,550 114,464 105,732 95,384 10.63%
-
Net Worth 311,257 296,891 325,623 344,777 335,200 301,680 612,938 -10.67%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 50,280 40,702 124,503 95,771 19,154 9,577 28,731 9.76%
Div Payout % 85.79% 102.28% 102.95% 161.67% 57.37% 0.00% 344.83% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 311,257 296,891 325,623 344,777 335,200 301,680 612,938 -10.67%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 25.09% 19.03% 39.47% 31.05% 22.58% -1.11% 8.03% -
ROE 18.83% 13.40% 37.14% 17.18% 9.96% -0.38% 1.36% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.78 43.68 63.98 39.84 30.88 21.84 21.66 14.47%
EPS 12.24 8.32 25.26 12.38 6.98 -0.24 1.74 38.38%
DPS 10.50 8.50 26.00 20.00 4.00 2.00 6.00 9.76%
NAPS 0.65 0.62 0.68 0.72 0.70 0.63 1.28 -10.67%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.78 43.68 63.98 39.84 30.88 21.84 21.66 14.47%
EPS 12.24 8.32 25.26 12.38 6.98 -0.24 1.74 38.38%
DPS 10.50 8.50 26.00 20.00 4.00 2.00 6.00 9.76%
NAPS 0.65 0.62 0.68 0.72 0.70 0.63 1.28 -10.67%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.41 1.23 1.42 0.965 0.71 0.70 0.78 -
P/RPS 2.89 2.82 2.22 2.42 2.30 3.21 3.60 -3.59%
P/EPS 11.52 14.80 5.62 7.80 10.18 -288.97 44.83 -20.24%
EY 8.68 6.76 17.78 12.82 9.82 -0.35 2.23 25.39%
DY 7.45 6.91 18.31 20.73 5.63 2.86 7.69 -0.52%
P/NAPS 2.17 1.98 2.09 1.34 1.01 1.11 0.61 23.52%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 21/08/23 24/08/22 26/08/21 17/08/20 29/08/19 21/08/18 -
Price 1.43 1.28 1.45 1.22 0.91 0.64 0.805 -
P/RPS 2.93 2.93 2.27 3.06 2.95 2.93 3.72 -3.89%
P/EPS 11.68 15.40 5.74 9.86 13.05 -264.20 46.27 -20.48%
EY 8.56 6.49 17.42 10.14 7.66 -0.38 2.16 25.77%
DY 7.34 6.64 17.93 16.39 4.40 3.13 7.45 -0.24%
P/NAPS 2.20 2.06 2.13 1.69 1.30 1.02 0.63 23.14%

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