[INNO] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock

[INNO] INNOPRISE PLANTATIONS BERHAD

Announcement Date

19-Aug-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Jun-2024 [#2]

Profit Trend

QoQ- 148.07%

YoY- 47.28%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	116,804	104,580	153,186	95,394	73,926	52,286	51,858	14.47%
YoY %	11.69%	-31.73%	60.58%	29.04%	41.39%	0.83%	-	-
Horiz. %	225.24%	201.67%	295.40%	183.95%	142.55%	100.83%	100.00%	-
PBT	38,175	25,573	79,080	38,583	21,465	-309	5,344	38.73%
YoY %	49.28%	-67.66%	104.96%	79.75%	7,046.60%	-105.78%	-	-
Horiz. %	714.35%	478.54%	1,479.79%	721.99%	401.67%	-5.78%	100.00%	-
Tax	-8,870	-5,675	-18,613	-8,964	-4,771	-271	-1,178	39.95%
YoY %	-56.30%	69.51%	-107.64%	-87.89%	-1,660.52%	76.99%	-	-
Horiz. %	752.97%	481.75%	1,580.05%	760.95%	405.01%	23.01%	100.00%	-
NP	29,305	19,898	60,467	29,619	16,694	-580	4,166	38.38%
YoY %	47.28%	-67.09%	104.15%	77.42%	2,978.28%	-113.92%	-	-
Horiz. %	703.43%	477.63%	1,451.44%	710.97%	400.72%	-13.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,305	19,898	60,467	29,619	16,694	-580	4,166	38.38%
YoY %	47.28%	-67.09%	104.15%	77.42%	2,978.28%	-113.92%	-	-
Horiz. %	703.43%	477.63%	1,451.44%	710.97%	400.72%	-13.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.24%	22.19%	23.54%	23.23%	22.23%	-	22.04%	-
YoY %	4.73%	-5.73%	1.33%	4.50%	0.00%	-	-	-
Horiz. %	105.44%	100.68%	106.81%	105.40%	100.86%	-	100.00%	-
Total Cost	87,499	84,682	92,719	65,775	57,232	52,866	47,692	10.63%
YoY %	3.33%	-8.67%	40.96%	14.93%	8.26%	10.85%	-	-
Horiz. %	183.47%	177.56%	194.41%	137.92%	120.00%	110.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,257	296,891	325,623	344,777	335,200	301,680	612,938	-10.67%
YoY %	4.84%	-8.82%	-5.56%	2.86%	11.11%	-50.78%	-	-
Horiz. %	50.78%	48.44%	53.12%	56.25%	54.69%	49.22%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	25,140	20,351	62,251	47,885	9,577	4,788	14,365	9.76%
YoY %	23.53%	-67.31%	30.00%	400.00%	100.02%	-66.67%	-	-
Horiz. %	175.01%	141.67%	433.35%	333.34%	66.67%	33.33%	100.00%	-
Div Payout %	85.79%	102.28%	102.95%	161.67%	57.37%	0.00%	344.83%	-
YoY %	-16.12%	-0.65%	-36.32%	181.80%	0.00%	0.00%	-	-
Horiz. %	24.88%	29.66%	29.86%	46.88%	16.64%	0.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	311,257	296,891	325,623	344,777	335,200	301,680	612,938	-10.67%
YoY %	4.84%	-8.82%	-5.56%	2.86%	11.11%	-50.78%	-	-
Horiz. %	50.78%	48.44%	53.12%	56.25%	54.69%	49.22%	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%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	25.09%	19.03%	39.47%	31.05%	22.58%	-1.11%	8.03%	-
YoY %	31.84%	-51.79%	27.12%	37.51%	2,134.23%	-113.82%	-	-
Horiz. %	312.45%	236.99%	491.53%	386.67%	281.20%	-13.82%	100.00%	-
ROE	9.42%	6.70%	18.57%	8.59%	4.98%	-0.19%	0.68%	-
YoY %	40.60%	-63.92%	116.18%	72.49%	2,721.05%	-127.94%	-	-
Horiz. %	1,385.29%	985.29%	2,730.88%	1,263.24%	732.35%	-27.94%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	24.39	21.84	31.99	19.92	15.44	10.92	10.83	14.47%
YoY %	11.68%	-31.73%	60.59%	29.02%	41.39%	0.83%	-	-
Horiz. %	225.21%	201.66%	295.38%	183.93%	142.57%	100.83%	100.00%	-
EPS	6.12	4.16	12.63	6.19	3.49	-0.12	0.87	38.38%
YoY %	47.12%	-67.06%	104.04%	77.36%	3,008.33%	-113.79%	-	-
Horiz. %	703.45%	478.16%	1,451.72%	711.49%	401.15%	-13.79%	100.00%	-
DPS	5.25	4.25	13.00	10.00	2.00	1.00	3.00	9.76%
YoY %	23.53%	-67.31%	30.00%	400.00%	100.00%	-66.67%	-	-
Horiz. %	175.00%	141.67%	433.33%	333.33%	66.67%	33.33%	100.00%	-
NAPS	0.65	0.62	0.68	0.72	0.70	0.63	1.28	-10.67%
YoY %	4.84%	-8.82%	-5.56%	2.86%	11.11%	-50.78%	-	-
Horiz. %	50.78%	48.44%	53.12%	56.25%	54.69%	49.22%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 478,857
RPS	24.37	21.82	31.96	19.90	15.42	10.91	10.82	14.47%
YoY %	11.69%	-31.73%	60.60%	29.05%	41.34%	0.83%	-	-
Horiz. %	225.23%	201.66%	295.38%	183.92%	142.51%	100.83%	100.00%	-
EPS	6.11	4.15	12.62	6.18	3.48	-0.12	0.87	38.34%
YoY %	47.23%	-67.12%	104.21%	77.59%	3,000.00%	-113.79%	-	-
Horiz. %	702.30%	477.01%	1,450.57%	710.34%	400.00%	-13.79%	100.00%	-
DPS	5.25	4.25	12.99	9.99	2.00	1.00	3.00	9.76%
YoY %	23.53%	-67.28%	30.03%	399.50%	100.00%	-66.67%	-	-
Horiz. %	175.00%	141.67%	433.00%	333.00%	66.67%	33.33%	100.00%	-
NAPS	0.6494	0.6194	0.6794	0.7194	0.6994	0.6294	1.2788	-10.67%
YoY %	4.84%	-8.83%	-5.56%	2.86%	11.12%	-50.78%	-	-
Horiz. %	50.78%	48.44%	53.13%	56.26%	54.69%	49.22%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.41	1.23	1.42	0.965	0.71	0.70	0.78	-
P/RPS	5.78	5.63	4.44	4.84	4.60	6.41	7.20	-3.59%
YoY %	2.66%	26.80%	-8.26%	5.22%	-28.24%	-10.97%	-	-
Horiz. %	80.28%	78.19%	61.67%	67.22%	63.89%	89.03%	100.00%	-
P/EPS	23.04	29.60	11.25	15.60	20.37	-577.93	89.66	-20.24%
YoY %	-22.16%	163.11%	-27.88%	-23.42%	103.52%	-744.58%	-	-
Horiz. %	25.70%	33.01%	12.55%	17.40%	22.72%	-644.58%	100.00%	-
EY	4.34	3.38	8.89	6.41	4.91	-0.17	1.12	25.30%
YoY %	28.40%	-61.98%	38.69%	30.55%	2,988.24%	-115.18%	-	-
Horiz. %	387.50%	301.79%	793.75%	572.32%	438.39%	-15.18%	100.00%	-
DY	3.72	3.46	9.15	10.36	2.82	1.43	3.85	-0.57%
YoY %	7.51%	-62.19%	-11.68%	267.38%	97.20%	-62.86%	-	-
Horiz. %	96.62%	89.87%	237.66%	269.09%	73.25%	37.14%	100.00%	-
P/NAPS	2.17	1.98	2.09	1.34	1.01	1.11	0.61	23.52%
YoY %	9.60%	-5.26%	55.97%	32.67%	-9.01%	81.97%	-	-
Horiz. %	355.74%	324.59%	342.62%	219.67%	165.57%	181.97%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	19/08/24	21/08/23	24/08/22	26/08/21	17/08/20	29/08/19	21/08/18	-
Price	1.43	1.28	1.45	1.22	0.91	0.64	0.805	-
P/RPS	5.86	5.86	4.53	6.12	5.89	5.86	7.43	-3.87%
YoY %	0.00%	29.36%	-25.98%	3.90%	0.51%	-21.13%	-	-
Horiz. %	78.87%	78.87%	60.97%	82.37%	79.27%	78.87%	100.00%	-
P/EPS	23.37	30.80	11.48	19.72	26.10	-528.39	92.53	-20.47%
YoY %	-24.12%	168.29%	-41.78%	-24.44%	104.94%	-671.05%	-	-
Horiz. %	25.26%	33.29%	12.41%	21.31%	28.21%	-571.05%	100.00%	-
EY	4.28	3.25	8.71	5.07	3.83	-0.19	1.08	25.77%
YoY %	31.69%	-62.69%	71.79%	32.38%	2,115.79%	-117.59%	-	-
Horiz. %	396.30%	300.93%	806.48%	469.44%	354.63%	-17.59%	100.00%	-
DY	3.67	3.32	8.97	8.20	2.20	1.56	3.73	-0.26%
YoY %	10.54%	-62.99%	9.39%	272.73%	41.03%	-58.18%	-	-
Horiz. %	98.39%	89.01%	240.48%	219.84%	58.98%	41.82%	100.00%	-
P/NAPS	2.20	2.06	2.13	1.69	1.30	1.02	0.63	23.14%
YoY %	6.80%	-3.29%	26.04%	30.00%	27.45%	61.90%	-	-
Horiz. %	349.21%	326.98%	338.10%	268.25%	206.35%	161.90%	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