Highlights

[INNO] YoY Quarter Result on 2015-06-30 [#2]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     240.12%    YoY -     88.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 26,997 30,594 34,994 31,177 16,269 6,738 9,274 19.48%
  YoY % -11.76% -12.57% 12.24% 91.63% 141.45% -27.35% -
  Horiz. % 291.10% 329.89% 377.33% 336.18% 175.43% 72.65% 100.00%
PBT 2,980 11,873 10,212 9,761 5,287 -247 5,227 -8.94%
  YoY % -74.90% 16.27% 4.62% 84.62% 2,240.49% -104.73% -
  Horiz. % 57.01% 227.15% 195.37% 186.74% 101.15% -4.73% 100.00%
Tax -618 -2,699 -2,257 -2,241 -1,294 0 -1,289 -11.53%
  YoY % 77.10% -19.58% -0.71% -73.18% 0.00% 0.00% -
  Horiz. % 47.94% 209.39% 175.10% 173.86% 100.39% -0.00% 100.00%
NP 2,362 9,174 7,955 7,520 3,993 -247 3,938 -8.16%
  YoY % -74.25% 15.32% 5.78% 88.33% 1,716.60% -106.27% -
  Horiz. % 59.98% 232.96% 202.01% 190.96% 101.40% -6.27% 100.00%
NP to SH 2,362 9,174 7,955 7,520 3,993 -247 3,938 -8.16%
  YoY % -74.25% 15.32% 5.78% 88.33% 1,716.60% -106.27% -
  Horiz. % 59.98% 232.96% 202.01% 190.96% 101.40% -6.27% 100.00%
Tax Rate 20.74 % 22.73 % 22.10 % 22.96 % 24.48 % - % 24.66 % -2.84%
  YoY % -8.75% 2.85% -3.75% -6.21% 0.00% 0.00% -
  Horiz. % 84.10% 92.17% 89.62% 93.11% 99.27% 0.00% 100.00%
Total Cost 24,635 21,420 27,039 23,657 12,276 6,985 5,336 29.02%
  YoY % 15.01% -20.78% 14.30% 92.71% 75.75% 30.90% -
  Horiz. % 461.68% 401.42% 506.73% 443.35% 230.06% 130.90% 100.00%
Net Worth 612,938 651,246 594,228 239,185 226,270 214,700 212,915 19.26%
  YoY % -5.88% 9.60% 148.44% 5.71% 5.39% 0.84% -
  Horiz. % 287.88% 305.87% 279.09% 112.34% 106.27% 100.84% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 612,938 651,246 594,228 239,185 226,270 214,700 212,915 19.26%
  YoY % -5.88% 9.60% 148.44% 5.71% 5.39% 0.84% -
  Horiz. % 287.88% 305.87% 279.09% 112.34% 106.27% 100.84% 100.00%
NOSH 478,857 478,857 479,216 191,348 190,142 190,000 188,421 16.81%
  YoY % 0.00% -0.07% 150.44% 0.63% 0.08% 0.84% -
  Horiz. % 254.14% 254.14% 254.33% 101.55% 100.91% 100.84% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.75 % 29.99 % 22.73 % 24.12 % 24.54 % -3.67 % 42.46 % -23.14%
  YoY % -70.82% 31.94% -5.76% -1.71% 768.66% -108.64% -
  Horiz. % 20.61% 70.63% 53.53% 56.81% 57.80% -8.64% 100.00%
ROE 0.39 % 1.41 % 1.34 % 3.14 % 1.76 % -0.12 % 1.85 % -22.84%
  YoY % -72.34% 5.22% -57.32% 78.41% 1,566.67% -106.49% -
  Horiz. % 21.08% 76.22% 72.43% 169.73% 95.14% -6.49% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.64 6.39 7.30 16.29 8.56 3.55 4.92 2.30%
  YoY % -11.74% -12.47% -55.19% 90.30% 141.13% -27.85% -
  Horiz. % 114.63% 129.88% 148.37% 331.10% 173.98% 72.15% 100.00%
EPS 0.49 1.92 1.66 3.93 2.10 -0.13 2.09 -21.47%
  YoY % -74.48% 15.66% -57.76% 87.14% 1,715.38% -106.22% -
  Horiz. % 23.44% 91.87% 79.43% 188.04% 100.48% -6.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2800 1.3600 1.2400 1.2500 1.1900 1.1300 1.1300 2.10%
  YoY % -5.88% 9.68% -0.80% 5.04% 5.31% 0.00% -
  Horiz. % 113.27% 120.35% 109.73% 110.62% 105.31% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.64 6.39 7.31 6.51 3.40 1.41 1.94 19.46%
  YoY % -11.74% -12.59% 12.29% 91.47% 141.13% -27.32% -
  Horiz. % 290.72% 329.38% 376.80% 335.57% 175.26% 72.68% 100.00%
EPS 0.49 1.92 1.66 1.57 0.83 -0.05 0.82 -8.22%
  YoY % -74.48% 15.66% 5.73% 89.16% 1,760.00% -106.10% -
  Horiz. % 59.76% 234.15% 202.44% 191.46% 101.22% -6.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2800 1.3600 1.2409 0.4995 0.4725 0.4484 0.4446 19.26%
  YoY % -5.88% 9.60% 148.43% 5.71% 5.37% 0.85% -
  Horiz. % 287.90% 305.89% 279.10% 112.35% 106.28% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.7800 1.1000 0.6300 1.5000 1.8300 1.4100 1.5000 -
P/RPS 13.84 17.22 8.63 9.21 21.39 39.76 30.48 -12.32%
  YoY % -19.63% 99.54% -6.30% -56.94% -46.20% 30.45% -
  Horiz. % 45.41% 56.50% 28.31% 30.22% 70.18% 130.45% 100.00%
P/EPS 158.13 57.42 37.95 38.17 87.14 -1,084.62 71.77 14.07%
  YoY % 175.39% 51.30% -0.58% -56.20% 108.03% -1,611.24% -
  Horiz. % 220.33% 80.01% 52.88% 53.18% 121.42% -1,511.24% 100.00%
EY 0.63 1.74 2.63 2.62 1.15 -0.09 1.39 -12.35%
  YoY % -63.79% -33.84% 0.38% 127.83% 1,377.78% -106.47% -
  Horiz. % 45.32% 125.18% 189.21% 188.49% 82.73% -6.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.81 0.51 1.20 1.54 1.25 1.33 -12.18%
  YoY % -24.69% 58.82% -57.50% -22.08% 23.20% -6.02% -
  Horiz. % 45.86% 60.90% 38.35% 90.23% 115.79% 93.98% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 22/08/17 23/08/16 27/08/15 28/08/14 22/08/13 29/08/12 -
Price 0.8050 1.2000 0.6300 1.4500 1.7200 1.3000 1.8000 -
P/RPS 14.28 18.78 8.63 8.90 20.10 36.66 36.57 -14.50%
  YoY % -23.96% 117.61% -3.03% -55.72% -45.17% 0.25% -
  Horiz. % 39.05% 51.35% 23.60% 24.34% 54.96% 100.25% 100.00%
P/EPS 163.20 62.64 37.95 36.90 81.90 -1,000.00 86.12 11.24%
  YoY % 160.54% 65.06% 2.85% -54.95% 108.19% -1,261.17% -
  Horiz. % 189.50% 72.74% 44.07% 42.85% 95.10% -1,161.17% 100.00%
EY 0.61 1.60 2.63 2.71 1.22 -0.10 1.16 -10.15%
  YoY % -61.87% -39.16% -2.95% 122.13% 1,320.00% -108.62% -
  Horiz. % 52.59% 137.93% 226.72% 233.62% 105.17% -8.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.88 0.51 1.16 1.45 1.15 1.59 -14.29%
  YoY % -28.41% 72.55% -56.03% -20.00% 26.09% -27.67% -
  Horiz. % 39.62% 55.35% 32.08% 72.96% 91.19% 72.33% 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
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