[INNO] YoY Annualized Quarter 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- -2.36%
YoY- 34.96%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 222,780 210,560 297,840 163,008 155,860 113,596 99,444 14.37%
PBT 61,272 46,840 154,376 46,864 34,348 7,640 9,452 36.51%
Tax -14,020 -10,340 -36,268 -10,836 -7,652 -1,084 -2,240 35.71%
NP 47,252 36,500 118,108 36,028 26,696 6,556 7,212 36.75%
-
NP to SH 47,252 36,500 118,108 36,028 26,696 6,556 7,212 36.75%
-
Tax Rate 22.88% 22.08% 23.49% 23.12% 22.28% 14.19% 23.70% -
Total Cost 175,528 174,060 179,732 126,980 129,164 107,040 92,232 11.31%
-
Net Worth 306,469 296,891 325,623 320,834 325,623 311,257 636,881 -11.46%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 43,097 38,308 114,925 38,308 38,308 19,154 57,462 -4.67%
Div Payout % 91.21% 104.96% 97.31% 106.33% 143.50% 292.16% 796.77% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 306,469 296,891 325,623 320,834 325,623 311,257 636,881 -11.46%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.21% 17.33% 39.65% 22.10% 17.13% 5.77% 7.25% -
ROE 15.42% 12.29% 36.27% 11.23% 8.20% 2.11% 1.13% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 46.52 43.97 62.20 34.04 32.55 23.72 20.77 14.37%
EPS 9.88 7.64 24.68 7.52 5.56 1.36 1.52 36.57%
DPS 9.00 8.00 24.00 8.00 8.00 4.00 12.00 -4.67%
NAPS 0.64 0.62 0.68 0.67 0.68 0.65 1.33 -11.46%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 46.48 43.93 62.14 34.01 32.52 23.70 20.75 14.37%
EPS 9.86 7.62 24.64 7.52 5.57 1.37 1.50 36.82%
DPS 8.99 7.99 23.98 7.99 7.99 4.00 11.99 -4.68%
NAPS 0.6394 0.6194 0.6794 0.6694 0.6794 0.6494 1.3288 -11.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.45 1.37 1.70 1.05 0.53 0.74 0.785 -
P/RPS 3.12 3.12 2.73 3.08 1.63 3.12 3.78 -3.14%
P/EPS 14.69 17.97 6.89 13.96 9.51 54.05 52.12 -19.01%
EY 6.81 5.56 14.51 7.17 10.52 1.85 1.92 23.46%
DY 6.21 5.84 14.12 7.62 15.09 5.41 15.29 -13.93%
P/NAPS 2.27 2.21 2.50 1.57 0.78 1.14 0.59 25.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 23/05/22 24/05/21 27/05/20 10/09/19 21/05/18 -
Price 1.45 1.27 1.82 1.10 0.65 0.685 0.895 -
P/RPS 3.12 2.89 2.93 3.23 2.00 2.89 4.31 -5.23%
P/EPS 14.69 16.66 7.38 14.62 11.66 50.03 59.43 -20.76%
EY 6.81 6.00 13.55 6.84 8.58 2.00 1.68 26.24%
DY 6.21 6.30 13.19 7.27 12.31 5.84 13.41 -12.03%
P/NAPS 2.27 2.05 2.68 1.64 0.96 1.05 0.67 22.53%

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