[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

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Annualized Quarter Result
Revenue	248,696	218,477	285,068	200,012	144,653	109,373	108,292	14.84%
YoY %	13.83%	-23.36%	42.53%	38.27%	32.26%	1.00%	-	-
Horiz. %	229.65%	201.75%	263.24%	184.70%	133.58%	101.00%	100.00%	-
PBT	88,622	63,342	131,072	93,434	46,452	6,373	13,948	36.05%
YoY %	39.91%	-51.67%	40.28%	101.14%	628.89%	-54.31%	-	-
Horiz. %	635.37%	454.13%	939.72%	669.87%	333.04%	45.69%	100.00%	-
Tax	-20,729	-14,233	-30,477	-21,692	-10,364	-866	-3,004	37.93%
YoY %	-45.64%	53.30%	-40.50%	-109.30%	-1,096.77%	71.17%	-	-
Horiz. %	690.05%	473.80%	1,014.55%	722.10%	345.01%	28.83%	100.00%	-
NP	67,893	49,109	100,594	71,742	36,088	5,506	10,944	35.51%
YoY %	38.25%	-51.18%	40.22%	98.80%	555.43%	-49.69%	-	-
Horiz. %	620.37%	448.73%	919.17%	655.54%	329.75%	50.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,893	49,109	100,594	71,742	36,088	5,506	10,944	35.51%
YoY %	38.25%	-51.18%	40.22%	98.80%	555.43%	-49.69%	-	-
Horiz. %	620.37%	448.73%	919.17%	655.54%	329.75%	50.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.39%	22.47%	23.25%	23.22%	22.31%	13.59%	21.54%	-
YoY %	4.09%	-3.35%	0.13%	4.08%	64.16%	-36.91%	-	-
Horiz. %	108.59%	104.32%	107.94%	107.80%	103.57%	63.09%	100.00%	-
Total Cost	180,802	169,368	184,473	128,269	108,565	103,866	97,348	10.85%
YoY %	6.75%	-8.19%	43.82%	18.15%	4.52%	6.70%	-	-
Horiz. %	185.73%	173.98%	189.50%	131.76%	111.52%	106.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	320,834	306,469	306,469	320,834	335,200	306,469	622,515	-10.45%
YoY %	4.69%	0.00%	-4.48%	-4.29%	9.37%	-50.77%	-	-
Horiz. %	51.54%	49.23%	49.23%	51.54%	53.85%	49.23%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	57,782	44,693	102,156	102,156	28,731	6,384	19,154	20.18%
YoY %	29.29%	-56.25%	0.00%	255.56%	350.05%	-66.67%	-	-
Horiz. %	301.67%	233.34%	533.34%	533.34%	150.00%	33.33%	100.00%	-
Div Payout %	85.11%	91.01%	101.55%	142.39%	79.62%	115.95%	175.02%	-
YoY %	-6.48%	-10.38%	-28.68%	78.84%	-31.33%	-33.75%	-	-
Horiz. %	48.63%	52.00%	58.02%	81.36%	45.49%	66.25%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	320,834	306,469	306,469	320,834	335,200	306,469	622,515	-10.45%
YoY %	4.69%	0.00%	-4.48%	-4.29%	9.37%	-50.77%	-	-
Horiz. %	51.54%	49.23%	49.23%	51.54%	53.85%	49.23%	100.00%	-
NOSH	478,857	478,857	478,857	478,857	478,857	478,857	478,857	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	27.30%	22.48%	35.29%	35.87%	24.95%	5.03%	10.11%	-
YoY %	21.44%	-36.30%	-1.62%	43.77%	396.02%	-50.25%	-	-
Horiz. %	270.03%	222.35%	349.06%	354.80%	246.79%	49.75%	100.00%	-
ROE	21.16%	16.02%	32.82%	22.36%	10.77%	1.80%	1.76%	-
YoY %	32.08%	-51.19%	46.78%	107.61%	498.33%	2.27%	-	-
Horiz. %	1,202.27%	910.23%	1,864.77%	1,270.45%	611.93%	102.27%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	51.94	45.62	59.53	41.77	30.21	22.84	22.61	14.85%
YoY %	13.85%	-23.37%	42.52%	38.27%	32.27%	1.02%	-	-
Horiz. %	229.72%	201.77%	263.29%	184.74%	133.61%	101.02%	100.00%	-
EPS	14.17	10.25	21.01	14.99	7.53	1.15	2.28	35.55%
YoY %	38.24%	-51.21%	40.16%	99.07%	554.78%	-49.56%	-	-
Horiz. %	621.49%	449.56%	921.49%	657.46%	330.26%	50.44%	100.00%	-
DPS	12.07	9.33	21.33	21.33	6.00	1.33	4.00	20.18%
YoY %	29.37%	-56.26%	0.00%	255.50%	351.13%	-66.75%	-	-
Horiz. %	301.75%	233.25%	533.25%	533.25%	150.00%	33.25%	100.00%	-
NAPS	0.67	0.64	0.64	0.67	0.70	0.64	1.30	-10.44%
YoY %	4.69%	0.00%	-4.48%	-4.29%	9.38%	-50.77%	-	-
Horiz. %	51.54%	49.23%	49.23%	51.54%	53.85%	49.23%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 478,857
RPS	51.94	45.62	59.53	41.77	30.21	22.84	22.61	14.85%
YoY %	13.85%	-23.37%	42.52%	38.27%	32.27%	1.02%	-	-
Horiz. %	229.72%	201.77%	263.29%	184.74%	133.61%	101.02%	100.00%	-
EPS	14.17	10.25	21.01	14.99	7.53	1.15	2.28	35.55%
YoY %	38.24%	-51.21%	40.16%	99.07%	554.78%	-49.56%	-	-
Horiz. %	621.49%	449.56%	921.49%	657.46%	330.26%	50.44%	100.00%	-
DPS	12.07	9.33	21.33	21.33	6.00	1.33	4.00	20.18%
YoY %	29.37%	-56.26%	0.00%	255.50%	351.13%	-66.75%	-	-
Horiz. %	301.75%	233.25%	533.25%	533.25%	150.00%	33.25%	100.00%	-
NAPS	0.67	0.64	0.64	0.67	0.70	0.64	1.30	-10.44%
YoY %	4.69%	0.00%	-4.48%	-4.29%	9.38%	-50.77%	-	-
Horiz. %	51.54%	49.23%	49.23%	51.54%	53.85%	49.23%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	1.48	1.25	1.34	1.19	1.03	0.64	0.75	-
P/RPS	2.85	2.74	2.25	2.85	3.41	2.80	3.32	-2.50%
YoY %	4.01%	21.78%	-21.05%	-16.42%	21.79%	-15.66%	-	-
Horiz. %	85.84%	82.53%	67.77%	85.84%	102.71%	84.34%	100.00%	-
P/EPS	10.44	12.19	6.38	7.94	13.67	55.65	32.82	-17.36%
YoY %	-14.36%	91.07%	-19.65%	-41.92%	-75.44%	69.56%	-	-
Horiz. %	31.81%	37.14%	19.44%	24.19%	41.65%	169.56%	100.00%	-
EY	9.58	8.20	15.68	12.59	7.32	1.80	3.05	20.99%
YoY %	16.83%	-47.70%	24.54%	71.99%	306.67%	-40.98%	-	-
Horiz. %	314.10%	268.85%	514.10%	412.79%	240.00%	59.02%	100.00%	-
DY	8.15	7.47	15.92	17.93	5.83	2.08	5.33	7.32%
YoY %	9.10%	-53.08%	-11.21%	207.55%	180.29%	-60.98%	-	-
Horiz. %	152.91%	140.15%	298.69%	336.40%	109.38%	39.02%	100.00%	-
P/NAPS	2.21	1.95	2.09	1.78	1.47	1.00	0.58	24.95%
YoY %	13.33%	-6.70%	17.42%	21.09%	47.00%	72.41%	-	-
Horiz. %	381.03%	336.21%	360.34%	306.90%	253.45%	172.41%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	25/11/24	27/11/23	22/11/22	25/11/21	19/11/20	18/11/19	13/11/18	-
Price	1.70	1.29	1.58	1.35	1.19	0.72	0.685	-
P/RPS	3.27	2.83	2.65	3.23	3.94	3.15	3.03	1.27%
YoY %	15.55%	6.79%	-17.96%	-18.02%	25.08%	3.96%	-	-
Horiz. %	107.92%	93.40%	87.46%	106.60%	130.03%	103.96%	100.00%	-
P/EPS	11.99	12.58	7.52	9.01	15.79	62.61	29.97	-14.14%
YoY %	-4.69%	67.29%	-16.54%	-42.94%	-74.78%	108.91%	-	-
Horiz. %	40.01%	41.98%	25.09%	30.06%	52.69%	208.91%	100.00%	-
EY	8.34	7.95	13.30	11.10	6.33	1.60	3.34	16.45%
YoY %	4.91%	-40.23%	19.82%	75.36%	295.62%	-52.10%	-	-
Horiz. %	249.70%	238.02%	398.20%	332.34%	189.52%	47.90%	100.00%	-
DY	7.10	7.24	13.50	15.80	5.04	1.85	5.84	3.30%
YoY %	-1.93%	-46.37%	-14.56%	213.49%	172.43%	-68.32%	-	-
Horiz. %	121.58%	123.97%	231.16%	270.55%	86.30%	31.68%	100.00%	-
P/NAPS	2.54	2.02	2.47	2.01	1.70	1.13	0.53	29.81%
YoY %	25.74%	-18.22%	22.89%	18.24%	50.44%	113.21%	-	-
Horiz. %	479.25%	381.13%	466.04%	379.25%	320.75%	213.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos