[INNO] YoY Cumulative 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- 81.66%
YoY- 98.8%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 186,522 163,858 213,801 150,009 108,490 82,030 81,219 14.84%
PBT 66,467 47,507 98,304 70,076 34,839 4,780 10,461 36.05%
Tax -15,547 -10,675 -22,858 -16,269 -7,773 -650 -2,253 37.93%
NP 50,920 36,832 75,446 53,807 27,066 4,130 8,208 35.51%
-
NP to SH 50,920 36,832 75,446 53,807 27,066 4,130 8,208 35.51%
-
Tax Rate 23.39% 22.47% 23.25% 23.22% 22.31% 13.60% 21.54% -
Total Cost 135,602 127,026 138,355 96,202 81,424 77,900 73,011 10.85%
-
Net Worth 320,834 306,469 306,469 320,834 335,200 306,469 622,515 -10.45%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 43,336 33,520 76,617 76,617 21,548 4,788 14,365 20.18%
Div Payout % 85.11% 91.01% 101.55% 142.39% 79.62% 115.95% 175.02% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 320,834 306,469 306,469 320,834 335,200 306,469 622,515 -10.45%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 27.30% 22.48% 35.29% 35.87% 24.95% 5.03% 10.11% -
ROE 15.87% 12.02% 24.62% 16.77% 8.07% 1.35% 1.32% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 38.95 34.22 44.65 31.33 22.66 17.13 16.96 14.84%
EPS 10.63 7.69 15.76 11.24 5.65 0.86 1.71 35.56%
DPS 9.05 7.00 16.00 16.00 4.50 1.00 3.00 20.18%
NAPS 0.67 0.64 0.64 0.67 0.70 0.64 1.30 -10.44%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 38.95 34.22 44.65 31.33 22.66 17.13 16.96 14.84%
EPS 10.63 7.69 15.76 11.24 5.65 0.86 1.71 35.56%
DPS 9.05 7.00 16.00 16.00 4.50 1.00 3.00 20.18%
NAPS 0.67 0.64 0.64 0.67 0.70 0.64 1.30 -10.44%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
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 3.80 3.65 3.00 3.80 4.55 3.74 4.42 -2.48%
P/EPS 13.92 16.25 8.51 10.59 18.22 74.21 43.76 -17.36%
EY 7.18 6.15 11.76 9.44 5.49 1.35 2.29 20.95%
DY 6.11 5.60 11.94 13.45 4.37 1.56 4.00 7.30%
P/NAPS 2.21 1.95 2.09 1.78 1.47 1.00 0.58 24.95%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
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 4.36 3.77 3.54 4.31 5.25 4.20 4.04 1.27%
P/EPS 15.99 16.77 10.03 12.01 21.05 83.48 39.96 -14.14%
EY 6.26 5.96 9.97 8.32 4.75 1.20 2.50 16.51%
DY 5.32 5.43 10.13 11.85 3.78 1.39 4.38 3.29%
P/NAPS 2.54 2.02 2.47 2.01 1.70 1.13 0.53 29.81%

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