Highlights

[INNO] YoY Quarter Result on 2013-12-31 [#4]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -11.51%    YoY -     1,274.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 34,038 32,526 14,175 11,809 5,548 3,399 3,854 43.72%
  YoY % 4.65% 129.46% 20.04% 112.85% 63.22% -11.81% -
  Horiz. % 883.19% 843.95% 367.80% 306.41% 143.95% 88.19% 100.00%
PBT 11,250 5,509 463 3,321 -163 990 2,982 24.74%
  YoY % 104.21% 1,089.85% -86.06% 2,137.42% -116.46% -66.80% -
  Horiz. % 377.26% 184.74% 15.53% 111.37% -5.47% 33.20% 100.00%
Tax -2,656 -1,862 -81 -961 -38 -252 -488 32.59%
  YoY % -42.64% -2,198.77% 91.57% -2,428.95% 84.92% 48.36% -
  Horiz. % 544.26% 381.56% 16.60% 196.93% 7.79% 51.64% 100.00%
NP 8,594 3,647 382 2,360 -201 738 2,494 22.88%
  YoY % 135.65% 854.71% -83.81% 1,274.13% -127.24% -70.41% -
  Horiz. % 344.59% 146.23% 15.32% 94.63% -8.06% 29.59% 100.00%
NP to SH 8,594 3,647 382 2,360 -201 738 2,494 22.88%
  YoY % 135.65% 854.71% -83.81% 1,274.13% -127.24% -70.41% -
  Horiz. % 344.59% 146.23% 15.32% 94.63% -8.06% 29.59% 100.00%
Tax Rate 23.61 % 33.80 % 17.49 % 28.94 % - % 25.45 % 16.36 % 6.30%
  YoY % -30.15% 93.25% -39.56% 0.00% 0.00% 55.56% -
  Horiz. % 144.32% 206.60% 106.91% 176.89% 0.00% 155.56% 100.00%
Total Cost 25,444 28,879 13,793 9,449 5,749 2,661 1,360 62.86%
  YoY % -11.89% 109.37% 45.97% 64.36% 116.05% 95.66% -
  Horiz. % 1,870.88% 2,123.46% 1,014.19% 694.78% 422.72% 195.66% 100.00%
Net Worth 635,001 248,225 229,200 219,007 208,309 210,046 188,740 22.39%
  YoY % 155.82% 8.30% 4.65% 5.14% -0.83% 11.29% -
  Horiz. % 336.44% 131.52% 121.44% 116.04% 110.37% 111.29% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 635,001 248,225 229,200 219,007 208,309 210,046 188,740 22.39%
  YoY % 155.82% 8.30% 4.65% 5.14% -0.83% 11.29% -
  Horiz. % 336.44% 131.52% 121.44% 116.04% 110.37% 111.29% 100.00%
NOSH 477,444 190,942 190,999 188,800 182,727 189,230 188,740 16.71%
  YoY % 150.05% -0.03% 1.17% 3.32% -3.44% 0.26% -
  Horiz. % 252.96% 101.17% 101.20% 100.03% 96.81% 100.26% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.25 % 11.21 % 2.69 % 19.98 % -3.62 % 21.71 % 64.71 % -14.50%
  YoY % 125.25% 316.73% -86.54% 651.93% -116.67% -66.45% -
  Horiz. % 39.02% 17.32% 4.16% 30.88% -5.59% 33.55% 100.00%
ROE 1.35 % 1.47 % 0.17 % 1.08 % -0.10 % 0.35 % 1.32 % 0.37%
  YoY % -8.16% 764.71% -84.26% 1,180.00% -128.57% -73.48% -
  Horiz. % 102.27% 111.36% 12.88% 81.82% -7.58% 26.52% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.13 17.03 7.42 6.25 3.04 1.80 2.04 23.17%
  YoY % -58.13% 129.51% 18.72% 105.59% 68.89% -11.76% -
  Horiz. % 349.51% 834.80% 363.73% 306.37% 149.02% 88.24% 100.00%
EPS 1.80 1.91 0.20 1.25 -0.11 0.39 1.32 5.30%
  YoY % -5.76% 855.00% -84.00% 1,236.36% -128.21% -70.45% -
  Horiz. % 136.36% 144.70% 15.15% 94.70% -8.33% 29.55% 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 1.3300 1.3000 1.2000 1.1600 1.1400 1.1100 1.0000 4.86%
  YoY % 2.31% 8.33% 3.45% 1.75% 2.70% 11.00% -
  Horiz. % 133.00% 130.00% 120.00% 116.00% 114.00% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.11 6.79 2.96 2.47 1.16 0.71 0.80 43.88%
  YoY % 4.71% 129.39% 19.84% 112.93% 63.38% -11.25% -
  Horiz. % 888.75% 848.75% 370.00% 308.75% 145.00% 88.75% 100.00%
EPS 1.79 0.76 0.08 0.49 -0.04 0.15 0.52 22.86%
  YoY % 135.53% 850.00% -83.67% 1,325.00% -126.67% -71.15% -
  Horiz. % 344.23% 146.15% 15.38% 94.23% -7.69% 28.85% 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 1.3261 0.5184 0.4786 0.4574 0.4350 0.4386 0.3941 22.39%
  YoY % 155.81% 8.32% 4.63% 5.15% -0.82% 11.29% -
  Horiz. % 336.49% 131.54% 121.44% 116.06% 110.38% 111.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.1200 1.2800 1.4900 1.4500 1.5500 1.3400 1.1600 -
P/RPS 15.71 7.51 20.08 23.18 51.05 74.60 56.81 -19.27%
  YoY % 109.19% -62.60% -13.37% -54.59% -31.57% 31.31% -
  Horiz. % 27.65% 13.22% 35.35% 40.80% 89.86% 131.31% 100.00%
P/EPS 62.22 67.02 745.00 116.00 -1,409.09 343.59 87.79 -5.57%
  YoY % -7.16% -91.00% 542.24% 108.23% -510.11% 291.38% -
  Horiz. % 70.87% 76.34% 848.62% 132.13% -1,605.07% 391.38% 100.00%
EY 1.61 1.49 0.13 0.86 -0.07 0.29 1.14 5.92%
  YoY % 8.05% 1,046.15% -84.88% 1,328.57% -124.14% -74.56% -
  Horiz. % 141.23% 130.70% 11.40% 75.44% -6.14% 25.44% 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 0.84 0.98 1.24 1.25 1.36 1.21 1.16 -5.23%
  YoY % -14.29% -20.97% -0.80% -8.09% 12.40% 4.31% -
  Horiz. % 72.41% 84.48% 106.90% 107.76% 117.24% 104.31% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 23/02/16 25/02/15 27/02/14 28/02/13 27/02/12 21/02/11 -
Price 1.3500 0.6350 1.4300 1.7000 1.4300 1.6000 1.0900 -
P/RPS 18.94 3.73 19.27 27.18 47.10 89.08 53.38 -15.85%
  YoY % 407.77% -80.64% -29.10% -42.29% -47.13% 66.88% -
  Horiz. % 35.48% 6.99% 36.10% 50.92% 88.24% 166.88% 100.00%
P/EPS 75.00 33.25 715.00 136.00 -1,300.00 410.26 82.49 -1.57%
  YoY % 125.56% -95.35% 425.74% 110.46% -416.87% 397.35% -
  Horiz. % 90.92% 40.31% 866.77% 164.87% -1,575.95% 497.35% 100.00%
EY 1.33 3.01 0.14 0.74 -0.08 0.24 1.21 1.59%
  YoY % -55.81% 2,050.00% -81.08% 1,025.00% -133.33% -80.17% -
  Horiz. % 109.92% 248.76% 11.57% 61.16% -6.61% 19.83% 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 1.02 0.49 1.19 1.47 1.25 1.44 1.09 -1.10%
  YoY % 108.16% -58.82% -19.05% 17.60% -13.19% 32.11% -
  Horiz. % 93.58% 44.95% 109.17% 134.86% 114.68% 132.11% 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