Highlights

[INNO] YoY Quarter Result on 2014-12-31 [#4]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -75.32%    YoY -     -83.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 45,537 34,038 32,526 14,175 11,809 5,548 3,399 54.05%
  YoY % 33.78% 4.65% 129.46% 20.04% 112.85% 63.22% -
  Horiz. % 1,339.72% 1,001.41% 956.93% 417.03% 347.43% 163.22% 100.00%
PBT 16,109 11,250 5,509 463 3,321 -163 990 59.12%
  YoY % 43.19% 104.21% 1,089.85% -86.06% 2,137.42% -116.46% -
  Horiz. % 1,627.17% 1,136.36% 556.46% 46.77% 335.45% -16.46% 100.00%
Tax -3,554 -2,656 -1,862 -81 -961 -38 -252 55.37%
  YoY % -33.81% -42.64% -2,198.77% 91.57% -2,428.95% 84.92% -
  Horiz. % 1,410.32% 1,053.97% 738.89% 32.14% 381.35% 15.08% 100.00%
NP 12,555 8,594 3,647 382 2,360 -201 738 60.30%
  YoY % 46.09% 135.65% 854.71% -83.81% 1,274.13% -127.24% -
  Horiz. % 1,701.22% 1,164.50% 494.17% 51.76% 319.78% -27.24% 100.00%
NP to SH 12,555 8,594 3,647 382 2,360 -201 738 60.30%
  YoY % 46.09% 135.65% 854.71% -83.81% 1,274.13% -127.24% -
  Horiz. % 1,701.22% 1,164.50% 494.17% 51.76% 319.78% -27.24% 100.00%
Tax Rate 22.06 % 23.61 % 33.80 % 17.49 % 28.94 % - % 25.45 % -2.35%
  YoY % -6.57% -30.15% 93.25% -39.56% 0.00% 0.00% -
  Horiz. % 86.68% 92.77% 132.81% 68.72% 113.71% 0.00% 100.00%
Total Cost 32,982 25,444 28,879 13,793 9,449 5,749 2,661 52.07%
  YoY % 29.63% -11.89% 109.37% 45.97% 64.36% 116.05% -
  Horiz. % 1,239.46% 956.18% 1,085.27% 518.34% 355.09% 216.05% 100.00%
Net Worth 679,978 635,001 248,225 229,200 219,007 208,309 210,046 21.61%
  YoY % 7.08% 155.82% 8.30% 4.65% 5.14% -0.83% -
  Horiz. % 323.73% 302.32% 118.18% 109.12% 104.27% 99.17% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 679,978 635,001 248,225 229,200 219,007 208,309 210,046 21.61%
  YoY % 7.08% 155.82% 8.30% 4.65% 5.14% -0.83% -
  Horiz. % 323.73% 302.32% 118.18% 109.12% 104.27% 99.17% 100.00%
NOSH 478,858 477,444 190,942 190,999 188,800 182,727 189,230 16.72%
  YoY % 0.30% 150.05% -0.03% 1.17% 3.32% -3.44% -
  Horiz. % 253.06% 252.31% 100.90% 100.93% 99.77% 96.56% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 27.57 % 25.25 % 11.21 % 2.69 % 19.98 % -3.62 % 21.71 % 4.06%
  YoY % 9.19% 125.25% 316.73% -86.54% 651.93% -116.67% -
  Horiz. % 126.99% 116.31% 51.64% 12.39% 92.03% -16.67% 100.00%
ROE 1.85 % 1.35 % 1.47 % 0.17 % 1.08 % -0.10 % 0.35 % 31.95%
  YoY % 37.04% -8.16% 764.71% -84.26% 1,180.00% -128.57% -
  Horiz. % 528.57% 385.71% 420.00% 48.57% 308.57% -28.57% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.51 7.13 17.03 7.42 6.25 3.04 1.80 31.94%
  YoY % 33.38% -58.13% 129.51% 18.72% 105.59% 68.89% -
  Horiz. % 528.33% 396.11% 946.11% 412.22% 347.22% 168.89% 100.00%
EPS 2.62 1.80 1.91 0.20 1.25 -0.11 0.39 37.32%
  YoY % 45.56% -5.76% 855.00% -84.00% 1,236.36% -128.21% -
  Horiz. % 671.79% 461.54% 489.74% 51.28% 320.51% -28.21% 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 1.4200 1.3300 1.3000 1.2000 1.1600 1.1400 1.1100 4.19%
  YoY % 6.77% 2.31% 8.33% 3.45% 1.75% 2.70% -
  Horiz. % 127.93% 119.82% 117.12% 108.11% 104.50% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.51 7.11 6.79 2.96 2.47 1.16 0.71 54.05%
  YoY % 33.76% 4.71% 129.39% 19.84% 112.93% 63.38% -
  Horiz. % 1,339.44% 1,001.41% 956.34% 416.90% 347.89% 163.38% 100.00%
EPS 2.62 1.79 0.76 0.08 0.49 -0.04 0.15 61.01%
  YoY % 46.37% 135.53% 850.00% -83.67% 1,325.00% -126.67% -
  Horiz. % 1,746.67% 1,193.33% 506.67% 53.33% 326.67% -26.67% 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 1.4200 1.3261 0.5184 0.4786 0.4574 0.4350 0.4386 21.61%
  YoY % 7.08% 155.81% 8.32% 4.63% 5.15% -0.82% -
  Horiz. % 323.76% 302.35% 118.19% 109.12% 104.29% 99.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.1700 1.1200 1.2800 1.4900 1.4500 1.5500 1.3400 -
P/RPS 12.30 15.71 7.51 20.08 23.18 51.05 74.60 -25.93%
  YoY % -21.71% 109.19% -62.60% -13.37% -54.59% -31.57% -
  Horiz. % 16.49% 21.06% 10.07% 26.92% 31.07% 68.43% 100.00%
P/EPS 44.62 62.22 67.02 745.00 116.00 -1,409.09 343.59 -28.82%
  YoY % -28.29% -7.16% -91.00% 542.24% 108.23% -510.11% -
  Horiz. % 12.99% 18.11% 19.51% 216.83% 33.76% -410.11% 100.00%
EY 2.24 1.61 1.49 0.13 0.86 -0.07 0.29 40.55%
  YoY % 39.13% 8.05% 1,046.15% -84.88% 1,328.57% -124.14% -
  Horiz. % 772.41% 555.17% 513.79% 44.83% 296.55% -24.14% 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 0.82 0.84 0.98 1.24 1.25 1.36 1.21 -6.27%
  YoY % -2.38% -14.29% -20.97% -0.80% -8.09% 12.40% -
  Horiz. % 67.77% 69.42% 80.99% 102.48% 103.31% 112.40% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 20/02/17 23/02/16 25/02/15 27/02/14 28/02/13 27/02/12 -
Price 0.8850 1.3500 0.6350 1.4300 1.7000 1.4300 1.6000 -
P/RPS 9.31 18.94 3.73 19.27 27.18 47.10 89.08 -31.34%
  YoY % -50.84% 407.77% -80.64% -29.10% -42.29% -47.13% -
  Horiz. % 10.45% 21.26% 4.19% 21.63% 30.51% 52.87% 100.00%
P/EPS 33.75 75.00 33.25 715.00 136.00 -1,300.00 410.26 -34.03%
  YoY % -55.00% 125.56% -95.35% 425.74% 110.46% -416.87% -
  Horiz. % 8.23% 18.28% 8.10% 174.28% 33.15% -316.87% 100.00%
EY 2.96 1.33 3.01 0.14 0.74 -0.08 0.24 51.94%
  YoY % 122.56% -55.81% 2,050.00% -81.08% 1,025.00% -133.33% -
  Horiz. % 1,233.33% 554.17% 1,254.17% 58.33% 308.33% -33.33% 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 0.62 1.02 0.49 1.19 1.47 1.25 1.44 -13.09%
  YoY % -39.22% 108.16% -58.82% -19.05% 17.60% -13.19% -
  Horiz. % 43.06% 70.83% 34.03% 82.64% 102.08% 86.81% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

209  278  460  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.14+0.02 
 ARMADA 0.1850.00 
 LAMBO-WB 0.01+0.005 
 VC 0.075+0.015 
 JAKS 0.995-0.015 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.105-0.005 
 LKL 0.26+0.03 

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
Partners & Brokers