Highlights

[INNO] QoQ Quarter Result on 2017-12-31 [#4]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     4.85%    YoY -     46.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 29,361 26,997 24,861 45,537 32,618 30,594 29,461 -0.23%
  QoQ % 8.76% 8.59% -45.40% 39.61% 6.62% 3.85% -
  Horiz. % 99.66% 91.64% 84.39% 154.57% 110.72% 103.85% 100.00%
PBT 5,117 2,980 2,363 16,109 15,446 11,873 9,710 -34.73%
  QoQ % 71.71% 26.11% -85.33% 4.29% 30.09% 22.28% -
  Horiz. % 52.70% 30.69% 24.34% 165.90% 159.07% 122.28% 100.00%
Tax -1,076 -618 -560 -3,554 -3,472 -2,699 -2,048 -34.86%
  QoQ % -74.11% -10.36% 84.24% -2.36% -28.64% -31.79% -
  Horiz. % 52.54% 30.18% 27.34% 173.54% 169.53% 131.79% 100.00%
NP 4,041 2,362 1,803 12,555 11,974 9,174 7,662 -34.70%
  QoQ % 71.08% 31.00% -85.64% 4.85% 30.52% 19.73% -
  Horiz. % 52.74% 30.83% 23.53% 163.86% 156.28% 119.73% 100.00%
NP to SH 4,041 2,362 1,803 12,555 11,974 9,174 7,662 -34.70%
  QoQ % 71.08% 31.00% -85.64% 4.85% 30.52% 19.73% -
  Horiz. % 52.74% 30.83% 23.53% 163.86% 156.28% 119.73% 100.00%
Tax Rate 21.03 % 20.74 % 23.70 % 22.06 % 22.48 % 22.73 % 21.09 % -0.19%
  QoQ % 1.40% -12.49% 7.43% -1.87% -1.10% 7.78% -
  Horiz. % 99.72% 98.34% 112.38% 104.60% 106.59% 107.78% 100.00%
Total Cost 25,320 24,635 23,058 32,982 20,644 21,420 21,799 10.49%
  QoQ % 2.78% 6.84% -30.09% 59.77% -3.62% -1.74% -
  Horiz. % 116.15% 113.01% 105.78% 151.30% 94.70% 98.26% 100.00%
Net Worth 622,515 612,938 636,881 679,978 656,035 651,246 478,857 19.09%
  QoQ % 1.56% -3.76% -6.34% 3.65% 0.74% 36.00% -
  Horiz. % 130.00% 128.00% 133.00% 142.00% 137.00% 136.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 14,365 - 9,577 - 9,577 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % - % - % 796.77 % - % 79.98 % - % 125.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 637.42% 0.00% 63.98% 0.00% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 622,515 612,938 636,881 679,978 656,035 651,246 478,857 19.09%
  QoQ % 1.56% -3.76% -6.34% 3.65% 0.74% 36.00% -
  Horiz. % 130.00% 128.00% 133.00% 142.00% 137.00% 136.00% 100.00%
NOSH 478,857 478,857 478,857 478,858 478,857 478,857 478,857 -
  QoQ % 0.00% 0.00% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.76 % 8.75 % 7.25 % 27.57 % 36.71 % 29.99 % 26.01 % -34.56%
  QoQ % 57.26% 20.69% -73.70% -24.90% 22.41% 15.30% -
  Horiz. % 52.90% 33.64% 27.87% 106.00% 141.14% 115.30% 100.00%
ROE 0.65 % 0.39 % 0.28 % 1.85 % 1.83 % 1.41 % 1.60 % -45.12%
  QoQ % 66.67% 39.29% -84.86% 1.09% 29.79% -11.88% -
  Horiz. % 40.62% 24.38% 17.50% 115.62% 114.37% 88.12% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.13 5.64 5.19 9.51 6.81 6.39 6.15 -0.22%
  QoQ % 8.69% 8.67% -45.43% 39.65% 6.57% 3.90% -
  Horiz. % 99.67% 91.71% 84.39% 154.63% 110.73% 103.90% 100.00%
EPS 0.84 0.49 0.38 2.62 2.50 1.92 1.60 -34.90%
  QoQ % 71.43% 28.95% -85.50% 4.80% 30.21% 20.00% -
  Horiz. % 52.50% 30.62% 23.75% 163.75% 156.25% 120.00% 100.00%
DPS 0.00 0.00 3.00 0.00 2.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.3000 1.2800 1.3300 1.4200 1.3700 1.3600 1.0000 19.09%
  QoQ % 1.56% -3.76% -6.34% 3.65% 0.74% 36.00% -
  Horiz. % 130.00% 128.00% 133.00% 142.00% 137.00% 136.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.13 5.64 5.19 9.51 6.81 6.39 6.15 -0.22%
  QoQ % 8.69% 8.67% -45.43% 39.65% 6.57% 3.90% -
  Horiz. % 99.67% 91.71% 84.39% 154.63% 110.73% 103.90% 100.00%
EPS 0.84 0.49 0.38 2.62 2.50 1.92 1.60 -34.90%
  QoQ % 71.43% 28.95% -85.50% 4.80% 30.21% 20.00% -
  Horiz. % 52.50% 30.62% 23.75% 163.75% 156.25% 120.00% 100.00%
DPS 0.00 0.00 3.00 0.00 2.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.3000 1.2800 1.3300 1.4200 1.3700 1.3600 1.0000 19.09%
  QoQ % 1.56% -3.76% -6.34% 3.65% 0.74% 36.00% -
  Horiz. % 130.00% 128.00% 133.00% 142.00% 137.00% 136.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7500 0.7800 0.7850 1.1700 1.2800 1.1000 1.1700 -
P/RPS 12.23 13.84 15.12 12.30 18.79 17.22 19.02 -25.48%
  QoQ % -11.63% -8.47% 22.93% -34.54% 9.12% -9.46% -
  Horiz. % 64.30% 72.77% 79.50% 64.67% 98.79% 90.54% 100.00%
P/EPS 88.87 158.13 208.49 44.62 51.19 57.42 73.12 13.87%
  QoQ % -43.80% -24.15% 367.26% -12.83% -10.85% -21.47% -
  Horiz. % 121.54% 216.26% 285.13% 61.02% 70.01% 78.53% 100.00%
EY 1.13 0.63 0.48 2.24 1.95 1.74 1.37 -12.04%
  QoQ % 79.37% 31.25% -78.57% 14.87% 12.07% 27.01% -
  Horiz. % 82.48% 45.99% 35.04% 163.50% 142.34% 127.01% 100.00%
DY 0.00 0.00 3.82 0.00 1.56 0.00 1.71 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 223.39% 0.00% 91.23% 0.00% 100.00%
P/NAPS 0.58 0.61 0.59 0.82 0.93 0.81 1.17 -37.34%
  QoQ % -4.92% 3.39% -28.05% -11.83% 14.81% -30.77% -
  Horiz. % 49.57% 52.14% 50.43% 70.09% 79.49% 69.23% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 21/08/18 21/05/18 22/02/18 21/11/17 22/08/17 23/05/17 -
Price 0.6850 0.8050 0.8950 0.8850 1.2200 1.2000 1.2000 -
P/RPS 11.17 14.28 17.24 9.31 17.91 18.78 19.50 -31.00%
  QoQ % -21.78% -17.17% 85.18% -48.02% -4.63% -3.69% -
  Horiz. % 57.28% 73.23% 88.41% 47.74% 91.85% 96.31% 100.00%
P/EPS 81.17 163.20 237.70 33.75 48.79 62.64 75.00 5.41%
  QoQ % -50.26% -31.34% 604.30% -30.83% -22.11% -16.48% -
  Horiz. % 108.23% 217.60% 316.93% 45.00% 65.05% 83.52% 100.00%
EY 1.23 0.61 0.42 2.96 2.05 1.60 1.33 -5.07%
  QoQ % 101.64% 45.24% -85.81% 44.39% 28.12% 20.30% -
  Horiz. % 92.48% 45.86% 31.58% 222.56% 154.14% 120.30% 100.00%
DY 0.00 0.00 3.35 0.00 1.64 0.00 1.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.60% 0.00% 98.20% 0.00% 100.00%
P/NAPS 0.53 0.63 0.67 0.62 0.89 0.88 1.20 -41.98%
  QoQ % -15.87% -5.97% 8.06% -30.34% 1.14% -26.67% -
  Horiz. % 44.17% 52.50% 55.83% 51.67% 74.17% 73.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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