Highlights

[INNO] QoQ Quarter Result on 2013-09-30 [#3]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1,179.76%    YoY -     89.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,269 13,855 11,809 9,433 6,738 4,561 5,548 105.28%
  QoQ % 17.42% 17.33% 25.19% 40.00% 47.73% -17.79% -
  Horiz. % 293.24% 249.73% 212.85% 170.03% 121.45% 82.21% 100.00%
PBT 5,287 2,896 3,321 3,113 -247 -1,685 -163 -
  QoQ % 82.56% -12.80% 6.68% 1,360.32% 85.34% -933.74% -
  Horiz. % -3,243.56% -1,776.69% -2,037.42% -1,909.82% 151.53% 1,033.74% 100.00%
Tax -1,294 -744 -961 -446 0 0 -38 957.40%
  QoQ % -73.92% 22.58% -115.47% 0.00% 0.00% 0.00% -
  Horiz. % 3,405.26% 1,957.89% 2,528.95% 1,173.68% -0.00% -0.00% 100.00%
NP 3,993 2,152 2,360 2,667 -247 -1,685 -201 -
  QoQ % 85.55% -8.81% -11.51% 1,179.76% 85.34% -738.31% -
  Horiz. % -1,986.57% -1,070.65% -1,174.13% -1,326.87% 122.89% 838.31% 100.00%
NP to SH 3,993 2,152 2,360 2,667 -247 -1,685 -201 -
  QoQ % 85.55% -8.81% -11.51% 1,179.76% 85.34% -738.31% -
  Horiz. % -1,986.57% -1,070.65% -1,174.13% -1,326.87% 122.89% 838.31% 100.00%
Tax Rate 24.48 % 25.69 % 28.94 % 14.33 % - % - % - % -
  QoQ % -4.71% -11.23% 101.95% 0.00% 0.00% 0.00% -
  Horiz. % 170.83% 179.27% 201.95% 100.00% - - -
Total Cost 12,276 11,703 9,449 6,766 6,985 6,246 5,749 66.05%
  QoQ % 4.90% 23.85% 39.65% -3.14% 11.83% 8.64% -
  Horiz. % 213.53% 203.57% 164.36% 117.69% 121.50% 108.64% 100.00%
Net Worth 226,270 222,817 219,007 215,629 214,700 213,938 208,309 5.68%
  QoQ % 1.55% 1.74% 1.57% 0.43% 0.36% 2.70% -
  Horiz. % 108.62% 106.96% 105.14% 103.51% 103.07% 102.70% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 226,270 222,817 219,007 215,629 214,700 213,938 208,309 5.68%
  QoQ % 1.55% 1.74% 1.57% 0.43% 0.36% 2.70% -
  Horiz. % 108.62% 106.96% 105.14% 103.51% 103.07% 102.70% 100.00%
NOSH 190,142 190,442 188,800 189,148 190,000 189,325 182,727 2.70%
  QoQ % -0.16% 0.87% -0.18% -0.45% 0.36% 3.61% -
  Horiz. % 104.06% 104.22% 103.32% 103.51% 103.98% 103.61% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 24.54 % 15.53 % 19.98 % 28.27 % -3.67 % -36.94 % -3.62 % -
  QoQ % 58.02% -22.27% -29.32% 870.30% 90.06% -920.44% -
  Horiz. % -677.90% -429.01% -551.93% -780.94% 101.38% 1,020.44% 100.00%
ROE 1.76 % 0.97 % 1.08 % 1.24 % -0.12 % -0.79 % -0.10 % -
  QoQ % 81.44% -10.19% -12.90% 1,133.33% 84.81% -690.00% -
  Horiz. % -1,760.00% -970.00% -1,080.00% -1,240.00% 120.00% 790.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.56 7.28 6.25 4.99 3.55 2.41 3.04 99.78%
  QoQ % 17.58% 16.48% 25.25% 40.56% 47.30% -20.72% -
  Horiz. % 281.58% 239.47% 205.59% 164.14% 116.78% 79.28% 100.00%
EPS 2.10 1.13 1.25 1.41 -0.13 -0.89 -0.11 -
  QoQ % 85.84% -9.60% -11.35% 1,184.62% 85.39% -709.09% -
  Horiz. % -1,909.09% -1,027.27% -1,136.36% -1,281.82% 118.18% 809.09% 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 1.1900 1.1700 1.1600 1.1400 1.1300 1.1300 1.1400 2.91%
  QoQ % 1.71% 0.86% 1.75% 0.88% 0.00% -0.88% -
  Horiz. % 104.39% 102.63% 101.75% 100.00% 99.12% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.40 2.89 2.47 1.97 1.41 0.95 1.16 105.21%
  QoQ % 17.65% 17.00% 25.38% 39.72% 48.42% -18.10% -
  Horiz. % 293.10% 249.14% 212.93% 169.83% 121.55% 81.90% 100.00%
EPS 0.83 0.45 0.49 0.56 -0.05 -0.35 -0.04 -
  QoQ % 84.44% -8.16% -12.50% 1,220.00% 85.71% -775.00% -
  Horiz. % -2,075.00% -1,125.00% -1,225.00% -1,400.00% 125.00% 875.00% 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 0.4725 0.4653 0.4574 0.4503 0.4484 0.4468 0.4350 5.68%
  QoQ % 1.55% 1.73% 1.58% 0.42% 0.36% 2.71% -
  Horiz. % 108.62% 106.97% 105.15% 103.52% 103.08% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.8300 1.8400 1.4500 1.3200 1.4100 1.3600 1.5500 -
P/RPS 21.39 25.29 23.18 26.47 39.76 56.45 51.05 -44.09%
  QoQ % -15.42% 9.10% -12.43% -33.43% -29.57% 10.58% -
  Horiz. % 41.90% 49.54% 45.41% 51.85% 77.88% 110.58% 100.00%
P/EPS 87.14 162.83 116.00 93.62 -1,084.62 -152.81 -1,409.09 -
  QoQ % -46.48% 40.37% 23.91% 108.63% -609.78% 89.16% -
  Horiz. % -6.18% -11.56% -8.23% -6.64% 76.97% 10.84% 100.00%
EY 1.15 0.61 0.86 1.07 -0.09 -0.65 -0.07 -
  QoQ % 88.52% -29.07% -19.63% 1,288.89% 86.15% -828.57% -
  Horiz. % -1,642.86% -871.43% -1,228.57% -1,528.57% 128.57% 928.57% 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 1.54 1.57 1.25 1.16 1.25 1.20 1.36 8.66%
  QoQ % -1.91% 25.60% 7.76% -7.20% 4.17% -11.76% -
  Horiz. % 113.24% 115.44% 91.91% 85.29% 91.91% 88.24% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 21/11/13 22/08/13 23/05/13 28/02/13 -
Price 1.7200 1.8400 1.7000 1.4000 1.3000 1.5000 1.4300 -
P/RPS 20.10 25.29 27.18 28.07 36.66 62.26 47.10 -43.41%
  QoQ % -20.52% -6.95% -3.17% -23.43% -41.12% 32.19% -
  Horiz. % 42.68% 53.69% 57.71% 59.60% 77.83% 132.19% 100.00%
P/EPS 81.90 162.83 136.00 99.29 -1,000.00 -168.54 -1,300.00 -
  QoQ % -49.70% 19.73% 36.97% 109.93% -493.33% 87.04% -
  Horiz. % -6.30% -12.53% -10.46% -7.64% 76.92% 12.96% 100.00%
EY 1.22 0.61 0.74 1.01 -0.10 -0.59 -0.08 -
  QoQ % 100.00% -17.57% -26.73% 1,110.00% 83.05% -637.50% -
  Horiz. % -1,525.00% -762.50% -925.00% -1,262.50% 125.00% 737.50% 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 1.45 1.57 1.47 1.23 1.15 1.33 1.25 10.43%
  QoQ % -7.64% 6.80% 19.51% 6.96% -13.53% 6.40% -
  Horiz. % 116.00% 125.60% 117.60% 98.40% 92.00% 106.40% 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
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

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