[INNO] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 21.11%
YoY- 98.8%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 218,477 285,068 200,012 144,653 109,373 108,292 123,564 9.95%
PBT 63,342 131,072 93,434 46,452 6,373 13,948 52,452 3.19%
Tax -14,233 -30,477 -21,692 -10,364 -866 -3,004 -11,730 3.27%
NP 49,109 100,594 71,742 36,088 5,506 10,944 40,721 3.16%
-
NP to SH 49,109 100,594 71,742 36,088 5,506 10,944 40,721 3.16%
-
Tax Rate 22.47% 23.25% 23.22% 22.31% 13.59% 21.54% 22.36% -
Total Cost 169,368 184,473 128,269 108,565 103,866 97,348 82,842 12.65%
-
Net Worth 306,469 306,469 320,834 335,200 306,469 622,515 656,035 -11.90%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 44,693 102,156 102,156 28,731 6,384 19,154 25,539 9.77%
Div Payout % 91.01% 101.55% 142.39% 79.62% 115.95% 175.02% 62.72% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 306,469 306,469 320,834 335,200 306,469 622,515 656,035 -11.90%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 22.48% 35.29% 35.87% 24.95% 5.03% 10.11% 32.96% -
ROE 16.02% 32.82% 22.36% 10.77% 1.80% 1.76% 6.21% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 45.62 59.53 41.77 30.21 22.84 22.61 25.80 9.96%
EPS 10.25 21.01 14.99 7.53 1.15 2.28 8.48 3.20%
DPS 9.33 21.33 21.33 6.00 1.33 4.00 5.33 9.77%
NAPS 0.64 0.64 0.67 0.70 0.64 1.30 1.37 -11.90%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 45.62 59.53 41.77 30.21 22.84 22.61 25.80 9.96%
EPS 10.25 21.01 14.99 7.53 1.15 2.28 8.48 3.20%
DPS 9.33 21.33 21.33 6.00 1.33 4.00 5.33 9.77%
NAPS 0.64 0.64 0.67 0.70 0.64 1.30 1.37 -11.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.25 1.34 1.19 1.03 0.64 0.75 1.28 -
P/RPS 2.74 2.25 2.85 3.41 2.80 3.32 4.96 -9.41%
P/EPS 12.19 6.38 7.94 13.67 55.65 32.82 15.05 -3.45%
EY 8.20 15.68 12.59 7.32 1.80 3.05 6.64 3.57%
DY 7.47 15.92 17.93 5.83 2.08 5.33 4.17 10.19%
P/NAPS 1.95 2.09 1.78 1.47 1.00 0.58 0.93 13.12%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 22/11/22 25/11/21 19/11/20 18/11/19 13/11/18 21/11/17 -
Price 1.29 1.58 1.35 1.19 0.72 0.685 1.22 -
P/RPS 2.83 2.65 3.23 3.94 3.15 3.03 4.73 -8.20%
P/EPS 12.58 7.52 9.01 15.79 62.61 29.97 14.35 -2.16%
EY 7.95 13.30 11.10 6.33 1.60 3.34 6.97 2.21%
DY 7.24 13.50 15.80 5.04 1.85 5.84 4.37 8.77%
P/NAPS 2.02 2.47 2.01 1.70 1.13 0.53 0.89 14.63%

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