Highlights

[IMPIANA] QoQ Annualized Quarter Result on 2019-03-31 [#0]

Stock [IMPIANA]: IMPIANA HOTELS BERHAD
Announcement Date 02-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
31-Mar-2019
Profit Trend QoQ -     103.92%    YoY -     111.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 36,869 45,002 31,556 11,084 4,823 3,426 6,090 231.06%
  QoQ % -18.07% 42.61% 184.70% 129.82% 40.78% -43.75% -
  Horiz. % 605.35% 738.89% 518.11% 181.99% 79.19% 56.25% 100.00%
PBT 3,535 7,798 5,408 1,876 -3,240 -611 -8,106 -
  QoQ % -54.67% 44.21% 188.27% 157.90% -430.16% 92.46% -
  Horiz. % -43.61% -96.20% -66.71% -23.14% 39.97% 7.54% 100.00%
Tax -1,102 -2,037 -820 -1,016 -9,089 -6,989 -698 35.45%
  QoQ % 45.91% -148.46% 19.29% 88.82% -30.04% -901.05% -
  Horiz. % 157.84% 291.81% 117.45% 145.52% 1,301.81% 1,001.05% 100.00%
NP 2,433 5,761 4,588 860 -12,329 -7,600 -8,804 -
  QoQ % -57.77% 25.57% 433.49% 106.98% -62.22% 13.68% -
  Horiz. % -27.63% -65.43% -52.11% -9.77% 140.03% 86.32% 100.00%
NP to SH 2,335 5,630 4,392 468 -11,924 -7,500 -8,625 -
  QoQ % -58.53% 28.20% 838.46% 103.92% -58.97% 13.04% -
  Horiz. % -27.07% -65.28% -50.92% -5.43% 138.24% 86.96% 100.00%
Tax Rate 31.17 % 26.12 % 15.16 % 54.16 % - % - % - % -
  QoQ % 19.33% 72.30% -72.01% 0.00% 0.00% 0.00% -
  Horiz. % 57.55% 48.23% 27.99% 100.00% - - -
Total Cost 34,436 39,241 26,968 10,224 17,152 11,026 14,895 74.57%
  QoQ % -12.25% 45.51% 163.77% -40.39% 55.56% -25.97% -
  Horiz. % 231.19% 263.45% 181.05% 68.64% 115.15% 74.03% 100.00%
Net Worth 87,484 92,090 91,246 88,285 15,907 15,907 23,860 137.21%
  QoQ % -5.00% 0.93% 3.35% 455.00% 0.00% -33.33% -
  Horiz. % 366.64% 385.95% 382.41% 370.00% 66.67% 66.67% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 87,484 92,090 91,246 88,285 15,907 15,907 23,860 137.21%
  QoQ % -5.00% 0.93% 3.35% 455.00% 0.00% -33.33% -
  Horiz. % 366.64% 385.95% 382.41% 370.00% 66.67% 66.67% 100.00%
NOSH 4,374,201 3,837,121 2,943,429 795,362 795,362 795,362 795,362 210.60%
  QoQ % 14.00% 30.36% 270.07% 0.00% 0.00% 0.00% -
  Horiz. % 549.96% 482.44% 370.07% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.60 % 12.80 % 14.54 % 7.76 % -255.63 % -221.84 % -144.56 % -
  QoQ % -48.44% -11.97% 87.37% 103.04% -15.23% -53.46% -
  Horiz. % -4.57% -8.85% -10.06% -5.37% 176.83% 153.46% 100.00%
ROE 2.67 % 6.11 % 4.81 % 0.53 % -74.96 % -47.15 % -36.15 % -
  QoQ % -56.30% 27.03% 807.55% 100.71% -58.98% -30.43% -
  Horiz. % -7.39% -16.90% -13.31% -1.47% 207.36% 130.43% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.84 1.17 1.07 1.39 0.61 0.43 0.77 5.96%
  QoQ % -28.21% 9.35% -23.02% 127.87% 41.86% -44.16% -
  Horiz. % 109.09% 151.95% 138.96% 180.52% 79.22% 55.84% 100.00%
EPS 0.05 0.15 0.16 0.08 -1.50 -0.94 -1.08 -
  QoQ % -66.67% -6.25% 100.00% 105.33% -59.57% 12.96% -
  Horiz. % -4.63% -13.89% -14.81% -7.41% 138.89% 87.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0200 0.0240 0.0310 0.1110 0.0200 0.0200 0.0300 -23.63%
  QoQ % -16.67% -22.58% -72.07% 455.00% 0.00% -33.33% -
  Horiz. % 66.67% 80.00% 103.33% 370.00% 66.67% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,029,067
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.58 4.37 3.07 1.08 0.47 0.33 0.59 231.58%
  QoQ % -18.08% 42.35% 184.26% 129.79% 42.42% -44.07% -
  Horiz. % 606.78% 740.68% 520.34% 183.05% 79.66% 55.93% 100.00%
EPS 0.23 0.55 0.43 0.05 -1.16 -0.73 -0.84 -
  QoQ % -58.18% 27.91% 760.00% 104.31% -58.90% 13.10% -
  Horiz. % -27.38% -65.48% -51.19% -5.95% 138.10% 86.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0850 0.0895 0.0887 0.0858 0.0155 0.0155 0.0232 137.10%
  QoQ % -5.03% 0.90% 3.38% 453.55% 0.00% -33.19% -
  Horiz. % 366.38% 385.78% 382.33% 369.83% 66.81% 66.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.0200 0.0300 0.0400 0.0600 0.0350 0.0500 0.0400 -
P/RPS 2.37 2.56 3.73 4.31 5.77 11.61 5.22 -40.84%
  QoQ % -7.42% -31.37% -13.46% -25.30% -50.30% 122.41% -
  Horiz. % 45.40% 49.04% 71.46% 82.57% 110.54% 222.41% 100.00%
P/EPS 37.47 20.44 26.81 101.97 -2.33 -5.30 -3.69 -
  QoQ % 83.32% -23.76% -73.71% 4,476.40% 56.04% -43.63% -
  Horiz. % -1,015.45% -553.93% -726.56% -2,763.41% 63.14% 143.63% 100.00%
EY 2.67 4.89 3.73 0.98 -42.83 -18.86 -27.11 -
  QoQ % -45.40% 31.10% 280.61% 102.29% -127.09% 30.43% -
  Horiz. % -9.85% -18.04% -13.76% -3.61% 157.99% 69.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.25 1.29 0.54 1.75 2.50 1.33 -17.27%
  QoQ % -20.00% -3.10% 138.89% -69.14% -30.00% 87.97% -
  Horiz. % 75.19% 93.98% 96.99% 40.60% 131.58% 187.97% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 02/09/20 02/09/20 02/09/20 02/09/20 21/02/19 15/11/18 29/08/18 -
Price 0.0900 0.0900 0.0900 0.0900 0.0650 0.0400 0.0400 -
P/RPS 10.68 7.67 8.39 6.46 10.72 9.29 5.22 60.95%
  QoQ % 39.24% -8.58% 29.88% -39.74% 15.39% 77.97% -
  Horiz. % 204.60% 146.93% 160.73% 123.75% 205.36% 177.97% 100.00%
P/EPS 168.60 61.33 60.32 152.95 -4.34 -4.24 -3.69 -
  QoQ % 174.91% 1.67% -60.56% 3,624.19% -2.36% -14.91% -
  Horiz. % -4,569.11% -1,662.06% -1,634.69% -4,144.99% 117.62% 114.91% 100.00%
EY 0.59 1.63 1.66 0.65 -23.06 -23.58 -27.11 -
  QoQ % -63.80% -1.81% 155.38% 102.82% 2.21% 13.02% -
  Horiz. % -2.18% -6.01% -6.12% -2.40% 85.06% 86.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.50 3.75 2.90 0.81 3.25 2.00 1.33 124.88%
  QoQ % 20.00% 29.31% 258.02% -75.08% 62.50% 50.38% -
  Horiz. % 338.35% 281.95% 218.05% 60.90% 244.36% 150.38% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

311  534  623  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.98+0.135 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS