[INNO] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 118.06%
YoY- -67.09%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 104,580 153,186 95,394 73,926 52,286 51,858 60,055 9.68%
PBT 25,573 79,080 38,583 21,465 -309 5,344 23,752 1.23%
Tax -5,675 -18,613 -8,964 -4,771 -271 -1,178 -5,326 1.06%
NP 19,898 60,467 29,619 16,694 -580 4,166 18,426 1.28%
-
NP to SH 19,898 60,467 29,619 16,694 -580 4,166 18,426 1.28%
-
Tax Rate 22.19% 23.54% 23.23% 22.23% - 22.04% 22.42% -
Total Cost 84,682 92,719 65,775 57,232 52,866 47,692 41,629 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 20,351 62,251 47,885 9,577 4,788 14,365 9,577 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 6.70% 18.57% 8.59% 4.98% -0.19% 0.68% 2.83% -
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 21.84 31.99 19.92 15.44 10.92 10.83 12.54 9.68%
EPS 4.16 12.63 6.19 3.49 -0.12 0.87 3.85 1.29%
DPS 4.25 13.00 10.00 2.00 1.00 3.00 2.00 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 21.84 31.99 19.92 15.44 10.92 10.83 12.54 9.68%
EPS 4.16 12.63 6.19 3.49 -0.12 0.87 3.85 1.29%
DPS 4.25 13.00 10.00 2.00 1.00 3.00 2.00 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 5.63 4.44 4.84 4.60 6.41 7.20 8.77 -7.11%
P/EPS 29.60 11.25 15.60 20.37 -577.93 89.66 28.59 0.58%
EY 3.38 8.89 6.41 4.91 -0.17 1.12 3.50 -0.57%
DY 3.46 9.15 10.36 2.82 1.43 3.85 1.82 11.29%
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 5.86 4.53 6.12 5.89 5.86 7.43 9.57 -7.84%
P/EPS 30.80 11.48 19.72 26.10 -528.39 92.53 31.19 -0.20%
EY 3.25 8.71 5.07 3.83 -0.19 1.08 3.21 0.20%
DY 3.32 8.97 8.20 2.20 1.56 3.73 1.67 12.12%
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