Highlights

[INNO] QoQ Quarter Result on 2014-06-30 [#2]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     85.55%    YoY -     1,716.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 20,430 14,175 13,510 16,269 13,855 11,809 9,433 67.48%
  QoQ % 44.13% 4.92% -16.96% 17.42% 17.33% 25.19% -
  Horiz. % 216.58% 150.27% 143.22% 172.47% 146.88% 125.19% 100.00%
PBT 2,783 463 2,077 5,287 2,896 3,321 3,113 -7.20%
  QoQ % 501.08% -77.71% -60.71% 82.56% -12.80% 6.68% -
  Horiz. % 89.40% 14.87% 66.72% 169.84% 93.03% 106.68% 100.00%
Tax -572 -81 -529 -1,294 -744 -961 -446 18.06%
  QoQ % -606.17% 84.69% 59.12% -73.92% 22.58% -115.47% -
  Horiz. % 128.25% 18.16% 118.61% 290.13% 166.82% 215.47% 100.00%
NP 2,211 382 1,548 3,993 2,152 2,360 2,667 -11.76%
  QoQ % 478.80% -75.32% -61.23% 85.55% -8.81% -11.51% -
  Horiz. % 82.90% 14.32% 58.04% 149.72% 80.69% 88.49% 100.00%
NP to SH 2,211 382 1,548 3,993 2,152 2,360 2,667 -11.76%
  QoQ % 478.80% -75.32% -61.23% 85.55% -8.81% -11.51% -
  Horiz. % 82.90% 14.32% 58.04% 149.72% 80.69% 88.49% 100.00%
Tax Rate 20.55 % 17.49 % 25.47 % 24.48 % 25.69 % 28.94 % 14.33 % 27.20%
  QoQ % 17.50% -31.33% 4.04% -4.71% -11.23% 101.95% -
  Horiz. % 143.41% 122.05% 177.74% 170.83% 179.27% 201.95% 100.00%
Total Cost 18,219 13,793 11,962 12,276 11,703 9,449 6,766 93.67%
  QoQ % 32.09% 15.31% -2.56% 4.90% 23.85% 39.65% -
  Horiz. % 269.27% 203.86% 176.80% 181.44% 172.97% 139.65% 100.00%
Net Worth 230,630 229,200 229,333 226,270 222,817 219,007 215,629 4.59%
  QoQ % 0.62% -0.06% 1.35% 1.55% 1.74% 1.57% -
  Horiz. % 106.96% 106.29% 106.36% 104.93% 103.33% 101.57% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 230,630 229,200 229,333 226,270 222,817 219,007 215,629 4.59%
  QoQ % 0.62% -0.06% 1.35% 1.55% 1.74% 1.57% -
  Horiz. % 106.96% 106.29% 106.36% 104.93% 103.33% 101.57% 100.00%
NOSH 190,603 190,999 191,111 190,142 190,442 188,800 189,148 0.51%
  QoQ % -0.21% -0.06% 0.51% -0.16% 0.87% -0.18% -
  Horiz. % 100.77% 100.98% 101.04% 100.53% 100.68% 99.82% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.82 % 2.69 % 11.46 % 24.54 % 15.53 % 19.98 % 28.27 % -47.32%
  QoQ % 302.23% -76.53% -53.30% 58.02% -22.27% -29.32% -
  Horiz. % 38.27% 9.52% 40.54% 86.81% 54.93% 70.68% 100.00%
ROE 0.96 % 0.17 % 0.67 % 1.76 % 0.97 % 1.08 % 1.24 % -15.70%
  QoQ % 464.71% -74.63% -61.93% 81.44% -10.19% -12.90% -
  Horiz. % 77.42% 13.71% 54.03% 141.94% 78.23% 87.10% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.72 7.42 7.07 8.56 7.28 6.25 4.99 66.57%
  QoQ % 44.47% 4.95% -17.41% 17.58% 16.48% 25.25% -
  Horiz. % 214.83% 148.70% 141.68% 171.54% 145.89% 125.25% 100.00%
EPS 1.16 0.20 0.81 2.10 1.13 1.25 1.41 -12.21%
  QoQ % 480.00% -75.31% -61.43% 85.84% -9.60% -11.35% -
  Horiz. % 82.27% 14.18% 57.45% 148.94% 80.14% 88.65% 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 1.2100 1.2000 1.2000 1.1900 1.1700 1.1600 1.1400 4.06%
  QoQ % 0.83% 0.00% 0.84% 1.71% 0.86% 1.75% -
  Horiz. % 106.14% 105.26% 105.26% 104.39% 102.63% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.27 2.96 2.82 3.40 2.89 2.47 1.97 67.56%
  QoQ % 44.26% 4.96% -17.06% 17.65% 17.00% 25.38% -
  Horiz. % 216.75% 150.25% 143.15% 172.59% 146.70% 125.38% 100.00%
EPS 0.46 0.08 0.32 0.83 0.45 0.49 0.56 -12.30%
  QoQ % 475.00% -75.00% -61.45% 84.44% -8.16% -12.50% -
  Horiz. % 82.14% 14.29% 57.14% 148.21% 80.36% 87.50% 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 0.4816 0.4786 0.4789 0.4725 0.4653 0.4574 0.4503 4.59%
  QoQ % 0.63% -0.06% 1.35% 1.55% 1.73% 1.58% -
  Horiz. % 106.95% 106.28% 106.35% 104.93% 103.33% 101.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.3800 1.4900 1.7100 1.8300 1.8400 1.4500 1.3200 -
P/RPS 12.87 20.08 24.19 21.39 25.29 23.18 26.47 -38.19%
  QoQ % -35.91% -16.99% 13.09% -15.42% 9.10% -12.43% -
  Horiz. % 48.62% 75.86% 91.39% 80.81% 95.54% 87.57% 100.00%
P/EPS 118.97 745.00 211.11 87.14 162.83 116.00 93.62 17.34%
  QoQ % -84.03% 252.90% 142.27% -46.48% 40.37% 23.91% -
  Horiz. % 127.08% 795.77% 225.50% 93.08% 173.93% 123.91% 100.00%
EY 0.84 0.13 0.47 1.15 0.61 0.86 1.07 -14.91%
  QoQ % 546.15% -72.34% -59.13% 88.52% -29.07% -19.63% -
  Horiz. % 78.50% 12.15% 43.93% 107.48% 57.01% 80.37% 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 1.14 1.24 1.43 1.54 1.57 1.25 1.16 -1.15%
  QoQ % -8.06% -13.29% -7.14% -1.91% 25.60% 7.76% -
  Horiz. % 98.28% 106.90% 123.28% 132.76% 135.34% 107.76% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 20/11/14 28/08/14 26/05/14 27/02/14 21/11/13 -
Price 1.4800 1.4300 1.6000 1.7200 1.8400 1.7000 1.4000 -
P/RPS 13.81 19.27 22.63 20.10 25.29 27.18 28.07 -37.71%
  QoQ % -28.33% -14.85% 12.59% -20.52% -6.95% -3.17% -
  Horiz. % 49.20% 68.65% 80.62% 71.61% 90.10% 96.83% 100.00%
P/EPS 127.59 715.00 197.53 81.90 162.83 136.00 99.29 18.22%
  QoQ % -82.16% 261.97% 141.18% -49.70% 19.73% 36.97% -
  Horiz. % 128.50% 720.11% 198.94% 82.49% 163.99% 136.97% 100.00%
EY 0.78 0.14 0.51 1.22 0.61 0.74 1.01 -15.84%
  QoQ % 457.14% -72.55% -58.20% 100.00% -17.57% -26.73% -
  Horiz. % 77.23% 13.86% 50.50% 120.79% 60.40% 73.27% 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 1.22 1.19 1.33 1.45 1.57 1.47 1.23 -0.54%
  QoQ % 2.52% -10.53% -8.28% -7.64% 6.80% 19.51% -
  Horiz. % 99.19% 96.75% 108.13% 117.89% 127.64% 119.51% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

204  248  435  1322 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 ARMADA 0.18-0.005 
 LAMBO-WB 0.01+0.005 
 GAMUDA-WE 0.145+0.025 
 JAKS 0.99-0.02 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.110.00 
 LKL 0.265+0.035 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers