[INNO] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 27.0%
YoY- 61.17%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 239,356 221,613 287,791 175,262 140,241 114,651 130,013 10.69%
PBT 81,682 58,031 154,075 64,686 39,319 7,035 36,898 14.14%
Tax -18,812 -13,511 -36,142 -14,863 -8,406 -1,597 -8,204 14.81%
NP 62,870 44,520 117,933 49,823 30,913 5,438 28,694 13.95%
-
NP to SH 62,870 44,520 117,933 49,823 30,913 5,438 28,694 13.95%
-
Tax Rate 23.03% 23.28% 23.46% 22.98% 21.38% 22.70% 22.23% -
Total Cost 176,486 177,093 169,858 125,439 109,328 109,213 101,319 9.68%
-
Net Worth 311,257 296,891 325,623 344,777 335,200 301,680 612,938 -10.67%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 52,674 46,688 119,714 79,011 9,577 4,788 23,942 14.03%
Div Payout % 83.78% 104.87% 101.51% 158.58% 30.98% 88.06% 83.44% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 311,257 296,891 325,623 344,777 335,200 301,680 612,938 -10.67%
NOSH 478,857 478,857 478,857 478,857 478,857 478,857 478,857 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 26.27% 20.09% 40.98% 28.43% 22.04% 4.74% 22.07% -
ROE 20.20% 15.00% 36.22% 14.45% 9.22% 1.80% 4.68% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.98 46.28 60.10 36.60 29.29 23.94 27.15 10.69%
EPS 13.13 9.30 24.63 10.40 6.46 1.14 5.99 13.96%
DPS 11.00 9.75 25.00 16.50 2.00 1.00 5.00 14.02%
NAPS 0.65 0.62 0.68 0.72 0.70 0.63 1.28 -10.67%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.94 46.24 60.05 36.57 29.26 23.92 27.13 10.69%
EPS 13.12 9.29 24.61 10.40 6.45 1.13 5.99 13.94%
DPS 10.99 9.74 24.98 16.49 2.00 1.00 5.00 14.01%
NAPS 0.6494 0.6194 0.6794 0.7194 0.6994 0.6294 1.2788 -10.67%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 2.82 2.66 2.36 2.64 2.42 2.92 2.87 -0.29%
P/EPS 10.74 13.23 5.77 9.27 11.00 61.64 13.02 -3.15%
EY 9.31 7.56 17.34 10.78 9.09 1.62 7.68 3.25%
DY 7.80 7.93 17.61 17.10 2.82 1.43 6.41 3.32%
P/NAPS 2.17 1.98 2.09 1.34 1.01 1.11 0.61 23.52%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 2.86 2.77 2.41 3.33 3.11 2.67 2.96 -0.57%
P/EPS 10.89 13.77 5.89 11.73 14.10 56.36 13.43 -3.43%
EY 9.18 7.26 16.98 8.53 7.09 1.77 7.44 3.56%
DY 7.69 7.62 17.24 13.52 2.20 1.56 6.21 3.62%
P/NAPS 2.20 2.06 2.13 1.69 1.30 1.02 0.63 23.14%

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