[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 163,858 213,801 150,009 108,490 82,030 81,219 92,673 9.95%
PBT 47,507 98,304 70,076 34,839 4,780 10,461 39,339 3.19%
Tax -10,675 -22,858 -16,269 -7,773 -650 -2,253 -8,798 3.27%
NP 36,832 75,446 53,807 27,066 4,130 8,208 30,541 3.16%
-
NP to SH 36,832 75,446 53,807 27,066 4,130 8,208 30,541 3.16%
-
Tax Rate 22.47% 23.25% 23.22% 22.31% 13.60% 21.54% 22.36% -
Total Cost 127,026 138,355 96,202 81,424 77,900 73,011 62,132 12.65%
-
Net Worth 306,469 306,469 320,834 335,200 306,469 622,515 656,035 -11.90%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 33,520 76,617 76,617 21,548 4,788 14,365 19,154 9.77%
Div Payout % 91.01% 101.55% 142.39% 79.62% 115.95% 175.02% 62.72% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 306,469 306,469 320,834 335,200 306,469 622,515 656,035 -11.90%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 22.48% 35.29% 35.87% 24.95% 5.03% 10.11% 32.96% -
ROE 12.02% 24.62% 16.77% 8.07% 1.35% 1.32% 4.66% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.22 44.65 31.33 22.66 17.13 16.96 19.35 9.96%
EPS 7.69 15.76 11.24 5.65 0.86 1.71 6.36 3.21%
DPS 7.00 16.00 16.00 4.50 1.00 3.00 4.00 9.77%
NAPS 0.64 0.64 0.67 0.70 0.64 1.30 1.37 -11.90%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.22 44.65 31.33 22.66 17.13 16.96 19.35 9.96%
EPS 7.69 15.76 11.24 5.65 0.86 1.71 6.36 3.21%
DPS 7.00 16.00 16.00 4.50 1.00 3.00 4.00 9.77%
NAPS 0.64 0.64 0.67 0.70 0.64 1.30 1.37 -11.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.25 1.34 1.19 1.03 0.64 0.75 1.28 -
P/RPS 3.65 3.00 3.80 4.55 3.74 4.42 6.61 -9.41%
P/EPS 16.25 8.51 10.59 18.22 74.21 43.76 20.07 -3.45%
EY 6.15 11.76 9.44 5.49 1.35 2.29 4.98 3.57%
DY 5.60 11.94 13.45 4.37 1.56 4.00 3.13 10.17%
P/NAPS 1.95 2.09 1.78 1.47 1.00 0.58 0.93 13.12%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 22/11/22 25/11/21 19/11/20 18/11/19 13/11/18 21/11/17 -
Price 1.29 1.58 1.35 1.19 0.72 0.685 1.22 -
P/RPS 3.77 3.54 4.31 5.25 4.20 4.04 6.30 -8.19%
P/EPS 16.77 10.03 12.01 21.05 83.48 39.96 19.13 -2.16%
EY 5.96 9.97 8.32 4.75 1.20 2.50 5.23 2.20%
DY 5.43 10.13 11.85 3.78 1.39 4.38 3.28 8.76%
P/NAPS 2.02 2.47 2.01 1.70 1.13 0.53 0.89 14.63%

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