Highlights

[INNO] QoQ Quarter Result on 2016-09-30 [#3]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     73.36%    YoY -     105.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 30,594 29,461 34,038 41,327 34,994 24,928 32,526 -4.00%
  QoQ % 3.85% -13.45% -17.64% 18.10% 40.38% -23.36% -
  Horiz. % 94.06% 90.58% 104.65% 127.06% 107.59% 76.64% 100.00%
PBT 11,873 9,710 11,250 17,842 10,212 2,960 5,509 66.93%
  QoQ % 22.28% -13.69% -36.95% 74.72% 245.00% -46.27% -
  Horiz. % 215.52% 176.26% 204.21% 323.87% 185.37% 53.73% 100.00%
Tax -2,699 -2,048 -2,656 -4,051 -2,257 -624 -1,862 28.11%
  QoQ % -31.79% 22.89% 34.44% -79.49% -261.70% 66.49% -
  Horiz. % 144.95% 109.99% 142.64% 217.56% 121.21% 33.51% 100.00%
NP 9,174 7,662 8,594 13,791 7,955 2,336 3,647 85.07%
  QoQ % 19.73% -10.84% -37.68% 73.36% 240.54% -35.95% -
  Horiz. % 251.55% 210.09% 235.65% 378.15% 218.12% 64.05% 100.00%
NP to SH 9,174 7,662 8,594 13,791 7,955 2,336 3,647 85.07%
  QoQ % 19.73% -10.84% -37.68% 73.36% 240.54% -35.95% -
  Horiz. % 251.55% 210.09% 235.65% 378.15% 218.12% 64.05% 100.00%
Tax Rate 22.73 % 21.09 % 23.61 % 22.70 % 22.10 % 21.08 % 33.80 % -23.26%
  QoQ % 7.78% -10.67% 4.01% 2.71% 4.84% -37.63% -
  Horiz. % 67.25% 62.40% 69.85% 67.16% 65.38% 62.37% 100.00%
Total Cost 21,420 21,799 25,444 27,536 27,039 22,592 28,879 -18.08%
  QoQ % -1.74% -14.33% -7.60% 1.84% 19.68% -21.77% -
  Horiz. % 74.17% 75.48% 88.11% 95.35% 93.63% 78.23% 100.00%
Net Worth 651,246 478,857 635,001 617,721 594,228 491,789 248,225 90.34%
  QoQ % 36.00% -24.59% 2.80% 3.95% 20.83% 98.12% -
  Horiz. % 262.36% 192.91% 255.82% 248.86% 239.39% 198.12% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 9,577 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 125.00 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 651,246 478,857 635,001 617,721 594,228 491,789 248,225 90.34%
  QoQ % 36.00% -24.59% 2.80% 3.95% 20.83% 98.12% -
  Horiz. % 262.36% 192.91% 255.82% 248.86% 239.39% 198.12% 100.00%
NOSH 478,857 478,857 477,444 478,854 479,216 409,824 190,942 84.69%
  QoQ % 0.00% 0.30% -0.29% -0.08% 16.93% 114.63% -
  Horiz. % 250.79% 250.79% 250.05% 250.78% 250.97% 214.63% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 29.99 % 26.01 % 25.25 % 33.37 % 22.73 % 9.37 % 11.21 % 92.83%
  QoQ % 15.30% 3.01% -24.33% 46.81% 142.58% -16.41% -
  Horiz. % 267.53% 232.02% 225.25% 297.68% 202.77% 83.59% 100.00%
ROE 1.41 % 1.60 % 1.35 % 2.23 % 1.34 % 0.47 % 1.47 % -2.74%
  QoQ % -11.88% 18.52% -39.46% 66.42% 185.11% -68.03% -
  Horiz. % 95.92% 108.84% 91.84% 151.70% 91.16% 31.97% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.39 6.15 7.13 8.63 7.30 6.08 17.03 -48.01%
  QoQ % 3.90% -13.74% -17.38% 18.22% 20.07% -64.30% -
  Horiz. % 37.52% 36.11% 41.87% 50.68% 42.87% 35.70% 100.00%
EPS 1.92 1.60 1.80 2.88 1.66 0.57 1.91 0.35%
  QoQ % 20.00% -11.11% -37.50% 73.49% 191.23% -70.16% -
  Horiz. % 100.52% 83.77% 94.24% 150.79% 86.91% 29.84% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3600 1.0000 1.3300 1.2900 1.2400 1.2000 1.3000 3.06%
  QoQ % 36.00% -24.81% 3.10% 4.03% 3.33% -7.69% -
  Horiz. % 104.62% 76.92% 102.31% 99.23% 95.38% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.39 6.15 7.11 8.63 7.31 5.21 6.79 -3.97%
  QoQ % 3.90% -13.50% -17.61% 18.06% 40.31% -23.27% -
  Horiz. % 94.11% 90.57% 104.71% 127.10% 107.66% 76.73% 100.00%
EPS 1.92 1.60 1.79 2.88 1.66 0.49 0.76 85.60%
  QoQ % 20.00% -10.61% -37.85% 73.49% 238.78% -35.53% -
  Horiz. % 252.63% 210.53% 235.53% 378.95% 218.42% 64.47% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3600 1.0000 1.3261 1.2900 1.2409 1.0270 0.5184 90.33%
  QoQ % 36.00% -24.59% 2.80% 3.96% 20.83% 98.11% -
  Horiz. % 262.35% 192.90% 255.81% 248.84% 239.37% 198.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.1000 1.1700 1.1200 0.6600 0.6300 0.7350 1.2800 -
P/RPS 17.22 19.02 15.71 7.65 8.63 12.08 7.51 73.97%
  QoQ % -9.46% 21.07% 105.36% -11.36% -28.56% 60.85% -
  Horiz. % 229.29% 253.26% 209.19% 101.86% 114.91% 160.85% 100.00%
P/EPS 57.42 73.12 62.22 22.92 37.95 128.95 67.02 -9.80%
  QoQ % -21.47% 17.52% 171.47% -39.60% -70.57% 92.41% -
  Horiz. % 85.68% 109.10% 92.84% 34.20% 56.62% 192.41% 100.00%
EY 1.74 1.37 1.61 4.36 2.63 0.78 1.49 10.90%
  QoQ % 27.01% -14.91% -63.07% 65.78% 237.18% -47.65% -
  Horiz. % 116.78% 91.95% 108.05% 292.62% 176.51% 52.35% 100.00%
DY 0.00 1.71 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.81 1.17 0.84 0.51 0.51 0.61 0.98 -11.94%
  QoQ % -30.77% 39.29% 64.71% 0.00% -16.39% -37.76% -
  Horiz. % 82.65% 119.39% 85.71% 52.04% 52.04% 62.24% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 23/05/17 20/02/17 22/11/16 23/08/16 24/05/16 23/02/16 -
Price 1.2000 1.2000 1.3500 1.0700 0.6300 0.7050 0.6350 -
P/RPS 18.78 19.50 18.94 12.40 8.63 11.59 3.73 194.05%
  QoQ % -3.69% 2.96% 52.74% 43.68% -25.54% 210.72% -
  Horiz. % 503.49% 522.79% 507.77% 332.44% 231.37% 310.72% 100.00%
P/EPS 62.64 75.00 75.00 37.15 37.95 123.68 33.25 52.60%
  QoQ % -16.48% 0.00% 101.88% -2.11% -69.32% 271.97% -
  Horiz. % 188.39% 225.56% 225.56% 111.73% 114.14% 371.97% 100.00%
EY 1.60 1.33 1.33 2.69 2.63 0.81 3.01 -34.41%
  QoQ % 20.30% 0.00% -50.56% 2.28% 224.69% -73.09% -
  Horiz. % 53.16% 44.19% 44.19% 89.37% 87.38% 26.91% 100.00%
DY 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.88 1.20 1.02 0.83 0.51 0.59 0.49 47.80%
  QoQ % -26.67% 17.65% 22.89% 62.75% -13.56% 20.41% -
  Horiz. % 179.59% 244.90% 208.16% 169.39% 104.08% 120.41% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers