[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 59,277 60,615 54,615 34,564 29,744 29,361 32,618 10.46%
PBT 21,933 19,224 31,493 13,374 5,088 5,117 15,446 6.01%
Tax -5,000 -4,245 -7,305 -3,002 -379 -1,076 -3,472 6.26%
NP 16,933 14,979 24,188 10,372 4,709 4,041 11,974 5.94%
-
NP to SH 16,933 14,979 24,188 10,372 4,709 4,041 11,974 5.94%
-
Tax Rate 22.80% 22.08% 23.20% 22.45% 7.45% 21.03% 22.48% -
Total Cost 42,344 45,636 30,427 24,192 25,035 25,320 20,644 12.71%
-
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 13,168 14,365 28,731 11,971 - - 9,577 5.44%
Div Payout % 77.77% 95.91% 118.78% 115.42% - - 79.98% -
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 28.57% 24.71% 44.29% 30.01% 15.83% 13.76% 36.71% -
ROE 5.53% 4.89% 7.54% 3.09% 1.54% 0.65% 1.83% -
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 12.38 12.66 11.41 7.22 6.21 6.13 6.81 10.46%
EPS 3.54 3.13 5.05 2.17 0.98 0.84 2.50 5.96%
DPS 2.75 3.00 6.00 2.50 0.00 0.00 2.00 5.44%
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 12.38 12.66 11.41 7.22 6.21 6.13 6.81 10.46%
EPS 3.54 3.13 5.05 2.17 0.98 0.84 2.50 5.96%
DPS 2.75 3.00 6.00 2.50 0.00 0.00 2.00 5.44%
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 10.10 10.59 10.43 14.27 10.30 12.23 18.79 -9.82%
P/EPS 35.35 42.84 23.56 47.55 65.08 88.87 51.19 -5.98%
EY 2.83 2.33 4.24 2.10 1.54 1.13 1.95 6.40%
DY 2.20 2.24 5.04 2.43 0.00 0.00 1.56 5.89%
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 10.42 12.48 11.84 16.49 11.59 11.17 17.91 -8.62%
P/EPS 36.48 50.51 26.73 54.94 73.22 81.17 48.79 -4.72%
EY 2.74 1.98 3.74 1.82 1.37 1.23 2.05 4.95%
DY 2.13 1.90 4.44 2.10 0.00 0.00 1.64 4.45%
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