Highlights

[INNO] QoQ Quarter Result on 2019-03-31 [#1]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 10-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -17.10%    YoY -     -9.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 36,571 29,744 23,887 28,399 33,004 29,361 26,997 22.36%
  QoQ % 22.95% 24.52% -15.89% -13.95% 12.41% 8.76% -
  Horiz. % 135.46% 110.18% 88.48% 105.19% 122.25% 108.76% 100.00%
PBT 12,766 5,088 -2,219 1,910 2,227 5,117 2,980 163.07%
  QoQ % 150.90% 329.29% -216.18% -14.23% -56.48% 71.71% -
  Horiz. % 428.39% 170.74% -74.46% 64.09% 74.73% 171.71% 100.00%
Tax -3,256 -379 0 -271 -250 -1,076 -618 201.87%
  QoQ % -759.10% 0.00% 0.00% -8.40% 76.77% -74.11% -
  Horiz. % 526.86% 61.33% -0.00% 43.85% 40.45% 174.11% 100.00%
NP 9,510 4,709 -2,219 1,639 1,977 4,041 2,362 152.44%
  QoQ % 101.95% 312.21% -235.39% -17.10% -51.08% 71.08% -
  Horiz. % 402.62% 199.36% -93.95% 69.39% 83.70% 171.08% 100.00%
NP to SH 9,510 4,709 -2,219 1,639 1,977 4,041 2,362 152.44%
  QoQ % 101.95% 312.21% -235.39% -17.10% -51.08% 71.08% -
  Horiz. % 402.62% 199.36% -93.95% 69.39% 83.70% 171.08% 100.00%
Tax Rate 25.51 % 7.45 % - % 14.19 % 11.23 % 21.03 % 20.74 % 14.75%
  QoQ % 242.42% 0.00% 0.00% 26.36% -46.60% 1.40% -
  Horiz. % 123.00% 35.92% 0.00% 68.42% 54.15% 101.40% 100.00%
Total Cost 27,061 25,035 26,106 26,760 31,027 25,320 24,635 6.44%
  QoQ % 8.09% -4.10% -2.44% -13.75% 22.54% 2.78% -
  Horiz. % 109.85% 101.62% 105.97% 108.63% 125.95% 102.78% 100.00%
Net Worth 316,515 306,469 301,680 311,257 311,257 622,515 612,938 -35.56%
  QoQ % 3.28% 1.59% -3.08% 0.00% -50.00% 1.56% -
  Horiz. % 51.64% 50.00% 49.22% 50.78% 50.78% 101.56% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 4,788 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 292.16 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 316,515 306,469 301,680 311,257 311,257 622,515 612,938 -35.56%
  QoQ % 3.28% 1.59% -3.08% 0.00% -50.00% 1.56% -
  Horiz. % 51.64% 50.00% 49.22% 50.78% 50.78% 101.56% 100.00%
NOSH 479,569 478,857 478,857 478,857 478,857 478,857 478,857 0.10%
  QoQ % 0.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.15% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 26.00 % 15.83 % -9.29 % 5.77 % 5.99 % 13.76 % 8.75 % 106.28%
  QoQ % 64.25% 270.40% -261.01% -3.67% -56.47% 57.26% -
  Horiz. % 297.14% 180.91% -106.17% 65.94% 68.46% 157.26% 100.00%
ROE 3.00 % 1.54 % -0.74 % 0.53 % 0.64 % 0.65 % 0.39 % 288.23%
  QoQ % 94.81% 308.11% -239.62% -17.19% -1.54% 66.67% -
  Horiz. % 769.23% 394.87% -189.74% 135.90% 164.10% 166.67% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.63 6.21 4.99 5.93 6.89 6.13 5.64 22.25%
  QoQ % 22.87% 24.45% -15.85% -13.93% 12.40% 8.69% -
  Horiz. % 135.28% 110.11% 88.48% 105.14% 122.16% 108.69% 100.00%
EPS 1.99 0.98 -0.46 0.34 0.41 0.84 0.49 153.90%
  QoQ % 103.06% 313.04% -235.29% -17.07% -51.19% 71.43% -
  Horiz. % 406.12% 200.00% -93.88% 69.39% 83.67% 171.43% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6600 0.6400 0.6300 0.6500 0.6500 1.3000 1.2800 -35.62%
  QoQ % 3.13% 1.59% -3.08% 0.00% -50.00% 1.56% -
  Horiz. % 51.56% 50.00% 49.22% 50.78% 50.78% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.64 6.21 4.99 5.93 6.89 6.13 5.64 22.36%
  QoQ % 23.03% 24.45% -15.85% -13.93% 12.40% 8.69% -
  Horiz. % 135.46% 110.11% 88.48% 105.14% 122.16% 108.69% 100.00%
EPS 1.99 0.98 -0.46 0.34 0.41 0.84 0.49 153.90%
  QoQ % 103.06% 313.04% -235.29% -17.07% -51.19% 71.43% -
  Horiz. % 406.12% 200.00% -93.88% 69.39% 83.67% 171.43% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6610 0.6400 0.6300 0.6500 0.6500 1.3000 1.2800 -35.56%
  QoQ % 3.28% 1.59% -3.08% 0.00% -50.00% 1.56% -
  Horiz. % 51.64% 50.00% 49.22% 50.78% 50.78% 101.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.9600 0.6400 0.7000 0.7400 0.6100 0.7500 0.7800 -
P/RPS 12.59 10.30 14.03 12.48 8.85 12.23 13.84 -6.10%
  QoQ % 22.23% -26.59% 12.42% 41.02% -27.64% -11.63% -
  Horiz. % 90.97% 74.42% 101.37% 90.17% 63.95% 88.37% 100.00%
P/EPS 48.41 65.08 -151.06 216.20 147.75 88.87 158.13 -54.48%
  QoQ % -25.61% 143.08% -169.87% 46.33% 66.25% -43.80% -
  Horiz. % 30.61% 41.16% -95.53% 136.72% 93.44% 56.20% 100.00%
EY 2.07 1.54 -0.66 0.46 0.68 1.13 0.63 120.54%
  QoQ % 34.42% 333.33% -243.48% -32.35% -39.82% 79.37% -
  Horiz. % 328.57% 244.44% -104.76% 73.02% 107.94% 179.37% 100.00%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.45 1.00 1.11 1.14 0.94 0.58 0.61 77.83%
  QoQ % 45.00% -9.91% -2.63% 21.28% 62.07% -4.92% -
  Horiz. % 237.70% 163.93% 181.97% 186.89% 154.10% 95.08% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 18/11/19 29/08/19 10/09/19 10/09/19 13/11/18 21/08/18 -
Price 0.7500 0.7200 0.6400 0.6850 0.6850 0.6850 0.8050 -
P/RPS 9.84 11.59 12.83 11.55 9.94 11.17 14.28 -21.93%
  QoQ % -15.10% -9.66% 11.08% 16.20% -11.01% -21.78% -
  Horiz. % 68.91% 81.16% 89.85% 80.88% 69.61% 78.22% 100.00%
P/EPS 37.82 73.22 -138.11 200.13 165.92 81.17 163.20 -62.17%
  QoQ % -48.35% 153.02% -169.01% 20.62% 104.41% -50.26% -
  Horiz. % 23.17% 44.87% -84.63% 122.63% 101.67% 49.74% 100.00%
EY 2.64 1.37 -0.72 0.50 0.60 1.23 0.61 164.86%
  QoQ % 92.70% 290.28% -244.00% -16.67% -51.22% 101.64% -
  Horiz. % 432.79% 224.59% -118.03% 81.97% 98.36% 201.64% 100.00%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.14 1.13 1.02 1.05 1.05 0.53 0.63 48.33%
  QoQ % 0.88% 10.78% -2.86% 0.00% 98.11% -15.87% -
  Horiz. % 180.95% 179.37% 161.90% 166.67% 166.67% 84.13% 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
 
 

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