Highlights

[INNO] QoQ Quarter Result on 2015-09-30 [#3]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -10.89%    YoY -     332.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 34,994 24,928 32,526 30,919 31,177 20,430 14,175 82.76%
  QoQ % 40.38% -23.36% 5.20% -0.83% 52.60% 44.13% -
  Horiz. % 246.87% 175.86% 229.46% 218.12% 219.94% 144.13% 100.00%
PBT 10,212 2,960 5,509 8,665 9,761 2,783 463 687.96%
  QoQ % 245.00% -46.27% -36.42% -11.23% 250.74% 501.08% -
  Horiz. % 2,205.62% 639.31% 1,189.85% 1,871.49% 2,108.21% 601.08% 100.00%
Tax -2,257 -624 -1,862 -1,964 -2,241 -572 -81 820.97%
  QoQ % -261.70% 66.49% 5.19% 12.36% -291.78% -606.17% -
  Horiz. % 2,786.42% 770.37% 2,298.77% 2,424.69% 2,766.67% 706.17% 100.00%
NP 7,955 2,336 3,647 6,701 7,520 2,211 382 658.32%
  QoQ % 240.54% -35.95% -45.58% -10.89% 240.12% 478.80% -
  Horiz. % 2,082.46% 611.52% 954.71% 1,754.19% 1,968.59% 578.80% 100.00%
NP to SH 7,955 2,336 3,647 6,701 7,520 2,211 382 658.32%
  QoQ % 240.54% -35.95% -45.58% -10.89% 240.12% 478.80% -
  Horiz. % 2,082.46% 611.52% 954.71% 1,754.19% 1,968.59% 578.80% 100.00%
Tax Rate 22.10 % 21.08 % 33.80 % 22.67 % 22.96 % 20.55 % 17.49 % 16.90%
  QoQ % 4.84% -37.63% 49.10% -1.26% 11.73% 17.50% -
  Horiz. % 126.36% 120.53% 193.25% 129.62% 131.28% 117.50% 100.00%
Total Cost 27,039 22,592 28,879 24,218 23,657 18,219 13,793 56.70%
  QoQ % 19.68% -21.77% 19.25% 2.37% 29.85% 32.09% -
  Horiz. % 196.03% 163.79% 209.37% 175.58% 171.51% 132.09% 100.00%
Net Worth 594,228 491,789 248,225 245,065 239,185 230,630 229,200 88.83%
  QoQ % 20.83% 98.12% 1.29% 2.46% 3.71% 0.62% -
  Horiz. % 259.26% 214.57% 108.30% 106.92% 104.36% 100.62% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 594,228 491,789 248,225 245,065 239,185 230,630 229,200 88.83%
  QoQ % 20.83% 98.12% 1.29% 2.46% 3.71% 0.62% -
  Horiz. % 259.26% 214.57% 108.30% 106.92% 104.36% 100.62% 100.00%
NOSH 479,216 409,824 190,942 191,457 191,348 190,603 190,999 84.75%
  QoQ % 16.93% 114.63% -0.27% 0.06% 0.39% -0.21% -
  Horiz. % 250.90% 214.57% 99.97% 100.24% 100.18% 99.79% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 22.73 % 9.37 % 11.21 % 21.67 % 24.12 % 10.82 % 2.69 % 315.40%
  QoQ % 142.58% -16.41% -48.27% -10.16% 122.92% 302.23% -
  Horiz. % 844.98% 348.33% 416.73% 805.58% 896.65% 402.23% 100.00%
ROE 1.34 % 0.47 % 1.47 % 2.73 % 3.14 % 0.96 % 0.17 % 296.57%
  QoQ % 185.11% -68.03% -46.15% -13.06% 227.08% 464.71% -
  Horiz. % 788.24% 276.47% 864.71% 1,605.88% 1,847.06% 564.71% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.30 6.08 17.03 16.15 16.29 10.72 7.42 -1.08%
  QoQ % 20.07% -64.30% 5.45% -0.86% 51.96% 44.47% -
  Horiz. % 98.38% 81.94% 229.51% 217.65% 219.54% 144.47% 100.00%
EPS 1.66 0.57 1.91 3.50 3.93 1.16 0.20 310.47%
  QoQ % 191.23% -70.16% -45.43% -10.94% 238.79% 480.00% -
  Horiz. % 830.00% 285.00% 955.00% 1,750.00% 1,965.00% 580.00% 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 1.2400 1.2000 1.3000 1.2800 1.2500 1.2100 1.2000 2.21%
  QoQ % 3.33% -7.69% 1.56% 2.40% 3.31% 0.83% -
  Horiz. % 103.33% 100.00% 108.33% 106.67% 104.17% 100.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.31 5.21 6.79 6.46 6.51 4.27 2.96 82.81%
  QoQ % 40.31% -23.27% 5.11% -0.77% 52.46% 44.26% -
  Horiz. % 246.96% 176.01% 229.39% 218.24% 219.93% 144.26% 100.00%
EPS 1.66 0.49 0.76 1.40 1.57 0.46 0.08 656.51%
  QoQ % 238.78% -35.53% -45.71% -10.83% 241.30% 475.00% -
  Horiz. % 2,075.00% 612.50% 950.00% 1,750.00% 1,962.50% 575.00% 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 1.2409 1.0270 0.5184 0.5118 0.4995 0.4816 0.4786 88.84%
  QoQ % 20.83% 98.11% 1.29% 2.46% 3.72% 0.63% -
  Horiz. % 259.28% 214.58% 108.32% 106.94% 104.37% 100.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.6300 0.7350 1.2800 1.3600 1.5000 1.3800 1.4900 -
P/RPS 8.63 12.08 7.51 8.42 9.21 12.87 20.08 -43.08%
  QoQ % -28.56% 60.85% -10.81% -8.58% -28.44% -35.91% -
  Horiz. % 42.98% 60.16% 37.40% 41.93% 45.87% 64.09% 100.00%
P/EPS 37.95 128.95 67.02 38.86 38.17 118.97 745.00 -86.28%
  QoQ % -70.57% 92.41% 72.47% 1.81% -67.92% -84.03% -
  Horiz. % 5.09% 17.31% 9.00% 5.22% 5.12% 15.97% 100.00%
EY 2.63 0.78 1.49 2.57 2.62 0.84 0.13 643.83%
  QoQ % 237.18% -47.65% -42.02% -1.91% 211.90% 546.15% -
  Horiz. % 2,023.08% 600.00% 1,146.15% 1,976.92% 2,015.38% 646.15% 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 0.51 0.61 0.98 1.06 1.20 1.14 1.24 -44.72%
  QoQ % -16.39% -37.76% -7.55% -11.67% 5.26% -8.06% -
  Horiz. % 41.13% 49.19% 79.03% 85.48% 96.77% 91.94% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 24/05/16 23/02/16 27/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.6300 0.7050 0.6350 1.3000 1.4500 1.4800 1.4300 -
P/RPS 8.63 11.59 3.73 8.05 8.90 13.81 19.27 -41.49%
  QoQ % -25.54% 210.72% -53.66% -9.55% -35.55% -28.33% -
  Horiz. % 44.78% 60.15% 19.36% 41.77% 46.19% 71.67% 100.00%
P/EPS 37.95 123.68 33.25 37.14 36.90 127.59 715.00 -85.90%
  QoQ % -69.32% 271.97% -10.47% 0.65% -71.08% -82.16% -
  Horiz. % 5.31% 17.30% 4.65% 5.19% 5.16% 17.84% 100.00%
EY 2.63 0.81 3.01 2.69 2.71 0.78 0.14 607.94%
  QoQ % 224.69% -73.09% 11.90% -0.74% 247.44% 457.14% -
  Horiz. % 1,878.57% 578.57% 2,150.00% 1,921.43% 1,935.71% 557.14% 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 0.51 0.59 0.49 1.02 1.16 1.22 1.19 -43.19%
  QoQ % -13.56% 20.41% -51.96% -12.07% -4.92% 2.52% -
  Horiz. % 42.86% 49.58% 41.18% 85.71% 97.48% 102.52% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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