Highlights

[INNO] YoY Quarter Result on 2018-12-31 [#4]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 10-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -51.08%    YoY -     -84.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 33,004 45,537 34,038 32,526 14,175 11,809 5,548 34.59%
  YoY % -27.52% 33.78% 4.65% 129.46% 20.04% 112.85% -
  Horiz. % 594.88% 820.78% 613.52% 586.27% 255.50% 212.85% 100.00%
PBT 2,227 16,109 11,250 5,509 463 3,321 -163 -
  YoY % -86.18% 43.19% 104.21% 1,089.85% -86.06% 2,137.42% -
  Horiz. % -1,366.26% -9,882.82% -6,901.84% -3,379.75% -284.05% -2,037.42% 100.00%
Tax -250 -3,554 -2,656 -1,862 -81 -961 -38 36.87%
  YoY % 92.97% -33.81% -42.64% -2,198.77% 91.57% -2,428.95% -
  Horiz. % 657.89% 9,352.63% 6,989.47% 4,900.00% 213.16% 2,528.95% 100.00%
NP 1,977 12,555 8,594 3,647 382 2,360 -201 -
  YoY % -84.25% 46.09% 135.65% 854.71% -83.81% 1,274.13% -
  Horiz. % -983.58% -6,246.27% -4,275.62% -1,814.43% -190.05% -1,174.13% 100.00%
NP to SH 1,977 12,555 8,594 3,647 382 2,360 -201 -
  YoY % -84.25% 46.09% 135.65% 854.71% -83.81% 1,274.13% -
  Horiz. % -983.58% -6,246.27% -4,275.62% -1,814.43% -190.05% -1,174.13% 100.00%
Tax Rate 11.23 % 22.06 % 23.61 % 33.80 % 17.49 % 28.94 % - % -
  YoY % -49.09% -6.57% -30.15% 93.25% -39.56% 0.00% -
  Horiz. % 38.80% 76.23% 81.58% 116.79% 60.44% 100.00% -
Total Cost 31,027 32,982 25,444 28,879 13,793 9,449 5,749 32.42%
  YoY % -5.93% 29.63% -11.89% 109.37% 45.97% 64.36% -
  Horiz. % 539.69% 573.70% 442.58% 502.33% 239.92% 164.36% 100.00%
Net Worth 311,257 679,978 635,001 248,225 229,200 219,007 208,309 6.92%
  YoY % -54.23% 7.08% 155.82% 8.30% 4.65% 5.14% -
  Horiz. % 149.42% 326.43% 304.84% 119.16% 110.03% 105.14% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 311,257 679,978 635,001 248,225 229,200 219,007 208,309 6.92%
  YoY % -54.23% 7.08% 155.82% 8.30% 4.65% 5.14% -
  Horiz. % 149.42% 326.43% 304.84% 119.16% 110.03% 105.14% 100.00%
NOSH 478,857 478,858 477,444 190,942 190,999 188,800 182,727 17.41%
  YoY % -0.00% 0.30% 150.05% -0.03% 1.17% 3.32% -
  Horiz. % 262.06% 262.06% 261.29% 104.50% 104.53% 103.32% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.99 % 27.57 % 25.25 % 11.21 % 2.69 % 19.98 % -3.62 % -
  YoY % -78.27% 9.19% 125.25% 316.73% -86.54% 651.93% -
  Horiz. % -165.47% -761.60% -697.51% -309.67% -74.31% -551.93% 100.00%
ROE 0.64 % 1.85 % 1.35 % 1.47 % 0.17 % 1.08 % -0.10 % -
  YoY % -65.41% 37.04% -8.16% 764.71% -84.26% 1,180.00% -
  Horiz. % -640.00% -1,850.00% -1,350.00% -1,470.00% -170.00% -1,080.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.89 9.51 7.13 17.03 7.42 6.25 3.04 14.60%
  YoY % -27.55% 33.38% -58.13% 129.51% 18.72% 105.59% -
  Horiz. % 226.64% 312.83% 234.54% 560.20% 244.08% 205.59% 100.00%
EPS 0.41 2.62 1.80 1.91 0.20 1.25 -0.11 -
  YoY % -84.35% 45.56% -5.76% 855.00% -84.00% 1,236.36% -
  Horiz. % -372.73% -2,381.82% -1,636.36% -1,736.36% -181.82% -1,136.36% 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 0.6500 1.4200 1.3300 1.3000 1.2000 1.1600 1.1400 -8.93%
  YoY % -54.23% 6.77% 2.31% 8.33% 3.45% 1.75% -
  Horiz. % 57.02% 124.56% 116.67% 114.04% 105.26% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.89 9.51 7.11 6.79 2.96 2.47 1.16 34.56%
  YoY % -27.55% 33.76% 4.71% 129.39% 19.84% 112.93% -
  Horiz. % 593.97% 819.83% 612.93% 585.34% 255.17% 212.93% 100.00%
EPS 0.41 2.62 1.79 0.76 0.08 0.49 -0.04 -
  YoY % -84.35% 46.37% 135.53% 850.00% -83.67% 1,325.00% -
  Horiz. % -1,025.00% -6,550.00% -4,475.00% -1,900.00% -200.00% -1,225.00% 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 0.6500 1.4200 1.3261 0.5184 0.4786 0.4574 0.4350 6.92%
  YoY % -54.23% 7.08% 155.81% 8.32% 4.63% 5.15% -
  Horiz. % 149.43% 326.44% 304.85% 119.17% 110.02% 105.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6100 1.1700 1.1200 1.2800 1.4900 1.4500 1.5500 -
P/RPS 8.85 12.30 15.71 7.51 20.08 23.18 51.05 -25.32%
  YoY % -28.05% -21.71% 109.19% -62.60% -13.37% -54.59% -
  Horiz. % 17.34% 24.09% 30.77% 14.71% 39.33% 45.41% 100.00%
P/EPS 147.75 44.62 62.22 67.02 745.00 116.00 -1,409.09 -
  YoY % 231.13% -28.29% -7.16% -91.00% 542.24% 108.23% -
  Horiz. % -10.49% -3.17% -4.42% -4.76% -52.87% -8.23% 100.00%
EY 0.68 2.24 1.61 1.49 0.13 0.86 -0.07 -
  YoY % -69.64% 39.13% 8.05% 1,046.15% -84.88% 1,328.57% -
  Horiz. % -971.43% -3,200.00% -2,300.00% -2,128.57% -185.71% -1,228.57% 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 0.94 0.82 0.84 0.98 1.24 1.25 1.36 -5.97%
  YoY % 14.63% -2.38% -14.29% -20.97% -0.80% -8.09% -
  Horiz. % 69.12% 60.29% 61.76% 72.06% 91.18% 91.91% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 10/09/19 22/02/18 20/02/17 23/02/16 25/02/15 27/02/14 28/02/13 -
Price 0.6850 0.8850 1.3500 0.6350 1.4300 1.7000 1.4300 -
P/RPS 9.94 9.31 18.94 3.73 19.27 27.18 47.10 -22.83%
  YoY % 6.77% -50.84% 407.77% -80.64% -29.10% -42.29% -
  Horiz. % 21.10% 19.77% 40.21% 7.92% 40.91% 57.71% 100.00%
P/EPS 165.92 33.75 75.00 33.25 715.00 136.00 -1,300.00 -
  YoY % 391.61% -55.00% 125.56% -95.35% 425.74% 110.46% -
  Horiz. % -12.76% -2.60% -5.77% -2.56% -55.00% -10.46% 100.00%
EY 0.60 2.96 1.33 3.01 0.14 0.74 -0.08 -
  YoY % -79.73% 122.56% -55.81% 2,050.00% -81.08% 1,025.00% -
  Horiz. % -750.00% -3,700.00% -1,662.50% -3,762.50% -175.00% -925.00% 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 1.05 0.62 1.02 0.49 1.19 1.47 1.25 -2.86%
  YoY % 69.35% -39.22% 108.16% -58.82% -19.05% 17.60% -
  Horiz. % 84.00% 49.60% 81.60% 39.20% 95.20% 117.60% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers