[INNO] YoY 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- 17.35%
YoY- 133.2%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 69,718 59,277 60,615 54,615 34,564 29,744 29,361 15.48%
PBT 28,293 21,933 19,224 31,493 13,374 5,088 5,117 32.94%
Tax -6,677 -5,000 -4,245 -7,305 -3,002 -379 -1,076 35.52%
NP 21,616 16,933 14,979 24,188 10,372 4,709 4,041 32.21%
-
NP to SH 21,616 16,933 14,979 24,188 10,372 4,709 4,041 32.21%
-
Tax Rate 23.60% 22.80% 22.08% 23.20% 22.45% 7.45% 21.03% -
Total Cost 48,102 42,344 45,636 30,427 24,192 25,035 25,320 11.27%
-
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 18,196 13,168 14,365 28,731 11,971 - - -
Div Payout % 84.18% 77.77% 95.91% 118.78% 115.42% - - -
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 31.00% 28.57% 24.71% 44.29% 30.01% 15.83% 13.76% -
ROE 6.74% 5.53% 4.89% 7.54% 3.09% 1.54% 0.65% -
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 14.56 12.38 12.66 11.41 7.22 6.21 6.13 15.49%
EPS 4.51 3.54 3.13 5.05 2.17 0.98 0.84 32.29%
DPS 3.80 2.75 3.00 6.00 2.50 0.00 0.00 -
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 14.56 12.38 12.66 11.41 7.22 6.21 6.13 15.49%
EPS 4.51 3.54 3.13 5.05 2.17 0.98 0.84 32.29%
DPS 3.80 2.75 3.00 6.00 2.50 0.00 0.00 -
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 10.17 10.10 10.59 10.43 14.27 10.30 12.23 -3.02%
P/EPS 32.79 35.35 42.84 23.56 47.55 65.08 88.87 -15.29%
EY 3.05 2.83 2.33 4.24 2.10 1.54 1.13 17.97%
DY 2.57 2.20 2.24 5.04 2.43 0.00 0.00 -
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 11.68 10.42 12.48 11.84 16.49 11.59 11.17 0.74%
P/EPS 37.66 36.48 50.51 26.73 54.94 73.22 81.17 -12.00%
EY 2.66 2.74 1.98 3.74 1.82 1.37 1.23 13.70%
DY 2.24 2.13 1.90 4.44 2.10 0.00 0.00 -
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