Highlights

[INNO] YoY Quarter Result on 2019-06-30 [#2]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 13-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -235.39%    YoY -     -193.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 23,887 26,997 30,594 34,994 31,177 16,269 6,738 23.47%
  YoY % -11.52% -11.76% -12.57% 12.24% 91.63% 141.45% -
  Horiz. % 354.51% 400.67% 454.05% 519.35% 462.70% 241.45% 100.00%
PBT -2,219 2,980 11,873 10,212 9,761 5,287 -247 44.16%
  YoY % -174.46% -74.90% 16.27% 4.62% 84.62% 2,240.49% -
  Horiz. % 898.38% -1,206.48% -4,806.88% -4,134.41% -3,951.82% -2,140.49% 100.00%
Tax 0 -618 -2,699 -2,257 -2,241 -1,294 0 -
  YoY % 0.00% 77.10% -19.58% -0.71% -73.18% 0.00% -
  Horiz. % -0.00% 47.76% 208.58% 174.42% 173.18% 100.00% -
NP -2,219 2,362 9,174 7,955 7,520 3,993 -247 44.16%
  YoY % -193.95% -74.25% 15.32% 5.78% 88.33% 1,716.60% -
  Horiz. % 898.38% -956.28% -3,714.17% -3,220.65% -3,044.53% -1,616.60% 100.00%
NP to SH -2,219 2,362 9,174 7,955 7,520 3,993 -247 44.16%
  YoY % -193.95% -74.25% 15.32% 5.78% 88.33% 1,716.60% -
  Horiz. % 898.38% -956.28% -3,714.17% -3,220.65% -3,044.53% -1,616.60% 100.00%
Tax Rate - % 20.74 % 22.73 % 22.10 % 22.96 % 24.48 % - % -
  YoY % 0.00% -8.75% 2.85% -3.75% -6.21% 0.00% -
  Horiz. % 0.00% 84.72% 92.85% 90.28% 93.79% 100.00% -
Total Cost 26,106 24,635 21,420 27,039 23,657 12,276 6,985 24.56%
  YoY % 5.97% 15.01% -20.78% 14.30% 92.71% 75.75% -
  Horiz. % 373.74% 352.68% 306.66% 387.10% 338.68% 175.75% 100.00%
Net Worth 608,149 612,938 651,246 594,228 239,185 226,270 214,700 18.94%
  YoY % -0.78% -5.88% 9.60% 148.44% 5.71% 5.39% -
  Horiz. % 283.26% 285.49% 303.33% 276.77% 111.40% 105.39% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 608,149 612,938 651,246 594,228 239,185 226,270 214,700 18.94%
  YoY % -0.78% -5.88% 9.60% 148.44% 5.71% 5.39% -
  Horiz. % 283.26% 285.49% 303.33% 276.77% 111.40% 105.39% 100.00%
NOSH 478,857 478,857 478,857 479,216 191,348 190,142 190,000 16.65%
  YoY % 0.00% 0.00% -0.07% 150.44% 0.63% 0.08% -
  Horiz. % 252.03% 252.03% 252.03% 252.22% 100.71% 100.08% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -9.29 % 8.75 % 29.99 % 22.73 % 24.12 % 24.54 % -3.67 % 16.73%
  YoY % -206.17% -70.82% 31.94% -5.76% -1.71% 768.66% -
  Horiz. % 253.13% -238.42% -817.17% -619.35% -657.22% -668.66% 100.00%
ROE -0.36 % 0.39 % 1.41 % 1.34 % 3.14 % 1.76 % -0.12 % 20.08%
  YoY % -192.31% -72.34% 5.22% -57.32% 78.41% 1,566.67% -
  Horiz. % 300.00% -325.00% -1,175.00% -1,116.67% -2,616.67% -1,466.67% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.99 5.64 6.39 7.30 16.29 8.56 3.55 5.84%
  YoY % -11.52% -11.74% -12.47% -55.19% 90.30% 141.13% -
  Horiz. % 140.56% 158.87% 180.00% 205.63% 458.87% 241.13% 100.00%
EPS -0.46 0.49 1.92 1.66 3.93 2.10 -0.13 23.43%
  YoY % -193.88% -74.48% 15.66% -57.76% 87.14% 1,715.38% -
  Horiz. % 353.85% -376.92% -1,476.92% -1,276.92% -3,023.08% -1,615.38% 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 1.2700 1.2800 1.3600 1.2400 1.2500 1.1900 1.1300 1.96%
  YoY % -0.78% -5.88% 9.68% -0.80% 5.04% 5.31% -
  Horiz. % 112.39% 113.27% 120.35% 109.73% 110.62% 105.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.99 5.64 6.39 7.31 6.51 3.40 1.41 23.44%
  YoY % -11.52% -11.74% -12.59% 12.29% 91.47% 141.13% -
  Horiz. % 353.90% 400.00% 453.19% 518.44% 461.70% 241.13% 100.00%
EPS -0.46 0.49 1.92 1.66 1.57 0.83 -0.05 44.73%
  YoY % -193.88% -74.48% 15.66% 5.73% 89.16% 1,760.00% -
  Horiz. % 920.00% -980.00% -3,840.00% -3,320.00% -3,140.00% -1,660.00% 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 1.2700 1.2800 1.3600 1.2409 0.4995 0.4725 0.4484 18.94%
  YoY % -0.78% -5.88% 9.60% 148.43% 5.71% 5.37% -
  Horiz. % 283.23% 285.46% 303.30% 276.74% 111.40% 105.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7000 0.7800 1.1000 0.6300 1.5000 1.8300 1.4100 -
P/RPS 14.03 13.84 17.22 8.63 9.21 21.39 39.76 -15.93%
  YoY % 1.37% -19.63% 99.54% -6.30% -56.94% -46.20% -
  Horiz. % 35.29% 34.81% 43.31% 21.71% 23.16% 53.80% 100.00%
P/EPS -151.06 158.13 57.42 37.95 38.17 87.14 -1,084.62 -27.99%
  YoY % -195.53% 175.39% 51.30% -0.58% -56.20% 108.03% -
  Horiz. % 13.93% -14.58% -5.29% -3.50% -3.52% -8.03% 100.00%
EY -0.66 0.63 1.74 2.63 2.62 1.15 -0.09 39.36%
  YoY % -204.76% -63.79% -33.84% 0.38% 127.83% 1,377.78% -
  Horiz. % 733.33% -700.00% -1,933.33% -2,922.22% -2,911.11% -1,277.78% 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 0.55 0.61 0.81 0.51 1.20 1.54 1.25 -12.78%
  YoY % -9.84% -24.69% 58.82% -57.50% -22.08% 23.20% -
  Horiz. % 44.00% 48.80% 64.80% 40.80% 96.00% 123.20% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 13/08/19 21/08/18 22/08/17 23/08/16 27/08/15 28/08/14 22/08/13 -
Price 0.6900 0.8050 1.2000 0.6300 1.4500 1.7200 1.3000 -
P/RPS 13.83 14.28 18.78 8.63 8.90 20.10 36.66 -14.99%
  YoY % -3.15% -23.96% 117.61% -3.03% -55.72% -45.17% -
  Horiz. % 37.73% 38.95% 51.23% 23.54% 24.28% 54.83% 100.00%
P/EPS -148.90 163.20 62.64 37.95 36.90 81.90 -1,000.00 -27.19%
  YoY % -191.24% 160.54% 65.06% 2.85% -54.95% 108.19% -
  Horiz. % 14.89% -16.32% -6.26% -3.80% -3.69% -8.19% 100.00%
EY -0.67 0.61 1.60 2.63 2.71 1.22 -0.10 37.28%
  YoY % -209.84% -61.87% -39.16% -2.95% 122.13% 1,320.00% -
  Horiz. % 670.00% -610.00% -1,600.00% -2,630.00% -2,710.00% -1,220.00% 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 0.54 0.63 0.88 0.51 1.16 1.45 1.15 -11.83%
  YoY % -14.29% -28.41% 72.55% -56.03% -20.00% 26.09% -
  Horiz. % 46.96% 54.78% 76.52% 44.35% 100.87% 126.09% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers