[INNO] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 2.39%
YoY- 104.15%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 209,160 306,372 190,788 147,852 104,572 103,716 120,110 9.68%
PBT 51,146 158,160 77,166 42,930 -618 10,688 47,504 1.23%
Tax -11,350 -37,226 -17,928 -9,542 -542 -2,356 -10,652 1.06%
NP 39,796 120,934 59,238 33,388 -1,160 8,332 36,852 1.28%
-
NP to SH 39,796 120,934 59,238 33,388 -1,160 8,332 36,852 1.28%
-
Tax Rate 22.19% 23.54% 23.23% 22.23% - 22.04% 22.42% -
Total Cost 169,364 185,438 131,550 114,464 105,732 95,384 83,258 12.55%
-
Net Worth 296,891 325,623 344,777 335,200 301,680 612,938 651,246 -12.26%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 40,702 124,503 95,771 19,154 9,577 28,731 19,154 13.37%
Div Payout % 102.28% 102.95% 161.67% 57.37% 0.00% 344.83% 51.98% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 296,891 325,623 344,777 335,200 301,680 612,938 651,246 -12.26%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 19.03% 39.47% 31.05% 22.58% -1.11% 8.03% 30.68% -
ROE 13.40% 37.14% 17.18% 9.96% -0.38% 1.36% 5.66% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 43.68 63.98 39.84 30.88 21.84 21.66 25.08 9.68%
EPS 8.32 25.26 12.38 6.98 -0.24 1.74 7.70 1.29%
DPS 8.50 26.00 20.00 4.00 2.00 6.00 4.00 13.37%
NAPS 0.62 0.68 0.72 0.70 0.63 1.28 1.36 -12.26%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 43.68 63.98 39.84 30.88 21.84 21.66 25.08 9.68%
EPS 8.32 25.26 12.38 6.98 -0.24 1.74 7.70 1.29%
DPS 8.50 26.00 20.00 4.00 2.00 6.00 4.00 13.37%
NAPS 0.62 0.68 0.72 0.70 0.63 1.28 1.36 -12.26%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.23 1.42 0.965 0.71 0.70 0.78 1.10 -
P/RPS 2.82 2.22 2.42 2.30 3.21 3.60 4.39 -7.10%
P/EPS 14.80 5.62 7.80 10.18 -288.97 44.83 14.29 0.58%
EY 6.76 17.78 12.82 9.82 -0.35 2.23 7.00 -0.57%
DY 6.91 18.31 20.73 5.63 2.86 7.69 3.64 11.26%
P/NAPS 1.98 2.09 1.34 1.01 1.11 0.61 0.81 16.05%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/08/23 24/08/22 26/08/21 17/08/20 29/08/19 21/08/18 22/08/17 -
Price 1.28 1.45 1.22 0.91 0.64 0.805 1.20 -
P/RPS 2.93 2.27 3.06 2.95 2.93 3.72 4.78 -7.83%
P/EPS 15.40 5.74 9.86 13.05 -264.20 46.27 15.59 -0.20%
EY 6.49 17.42 10.14 7.66 -0.38 2.16 6.41 0.20%
DY 6.64 17.93 16.39 4.40 3.13 7.45 3.33 12.18%
P/NAPS 2.06 2.13 1.69 1.30 1.02 0.63 0.88 15.22%

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