Highlights

[INNO] YoY Quarter Result on 2018-03-31 [#1]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 21-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -85.64%    YoY -     -76.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 28,399 24,861 29,461 24,928 20,430 13,855 4,561 35.62%
  YoY % 14.23% -15.61% 18.18% 22.02% 47.46% 203.77% -
  Horiz. % 622.65% 545.08% 645.93% 546.55% 447.93% 303.77% 100.00%
PBT 1,910 2,363 9,710 2,960 2,783 2,896 -1,685 -
  YoY % -19.17% -75.66% 228.04% 6.36% -3.90% 271.87% -
  Horiz. % -113.35% -140.24% -576.26% -175.67% -165.16% -171.87% 100.00%
Tax -271 -560 -2,048 -624 -572 -744 0 -
  YoY % 51.61% 72.66% -228.21% -9.09% 23.12% 0.00% -
  Horiz. % 36.42% 75.27% 275.27% 83.87% 76.88% 100.00% -
NP 1,639 1,803 7,662 2,336 2,211 2,152 -1,685 -
  YoY % -9.10% -76.47% 228.00% 5.65% 2.74% 227.72% -
  Horiz. % -97.27% -107.00% -454.72% -138.64% -131.22% -127.72% 100.00%
NP to SH 1,639 1,803 7,662 2,336 2,211 2,152 -1,685 -
  YoY % -9.10% -76.47% 228.00% 5.65% 2.74% 227.72% -
  Horiz. % -97.27% -107.00% -454.72% -138.64% -131.22% -127.72% 100.00%
Tax Rate 14.19 % 23.70 % 21.09 % 21.08 % 20.55 % 25.69 % - % -
  YoY % -40.13% 12.38% 0.05% 2.58% -20.01% 0.00% -
  Horiz. % 55.24% 92.25% 82.09% 82.06% 79.99% 100.00% -
Total Cost 26,760 23,058 21,799 22,592 18,219 11,703 6,246 27.43%
  YoY % 16.06% 5.78% -3.51% 24.00% 55.68% 87.37% -
  Horiz. % 428.43% 369.16% 349.01% 361.70% 291.69% 187.37% 100.00%
Net Worth 311,257 636,881 478,857 491,789 230,630 222,817 213,938 6.45%
  YoY % -51.13% 33.00% -2.63% 113.24% 3.51% 4.15% -
  Horiz. % 145.49% 297.69% 223.83% 229.87% 107.80% 104.15% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 4,788 14,365 9,577 - - - - -
  YoY % -66.67% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 150.00% 100.00% - - - -
Div Payout % 292.16 % 796.77 % 125.00 % - % - % - % - % -
  YoY % -63.33% 537.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.73% 637.42% 100.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 311,257 636,881 478,857 491,789 230,630 222,817 213,938 6.45%
  YoY % -51.13% 33.00% -2.63% 113.24% 3.51% 4.15% -
  Horiz. % 145.49% 297.69% 223.83% 229.87% 107.80% 104.15% 100.00%
NOSH 478,857 478,857 478,857 409,824 190,603 190,442 189,325 16.72%
  YoY % 0.00% 0.00% 16.84% 115.01% 0.08% 0.59% -
  Horiz. % 252.93% 252.93% 252.93% 216.47% 100.67% 100.59% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.77 % 7.25 % 26.01 % 9.37 % 10.82 % 15.53 % -36.94 % -
  YoY % -20.41% -72.13% 177.59% -13.40% -30.33% 142.04% -
  Horiz. % -15.62% -19.63% -70.41% -25.37% -29.29% -42.04% 100.00%
ROE 0.53 % 0.28 % 1.60 % 0.47 % 0.96 % 0.97 % -0.79 % -
  YoY % 89.29% -82.50% 240.43% -51.04% -1.03% 222.78% -
  Horiz. % -67.09% -35.44% -202.53% -59.49% -121.52% -122.78% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.93 5.19 6.15 6.08 10.72 7.28 2.41 16.18%
  YoY % 14.26% -15.61% 1.15% -43.28% 47.25% 202.07% -
  Horiz. % 246.06% 215.35% 255.19% 252.28% 444.81% 302.07% 100.00%
EPS 0.34 0.38 1.60 0.57 1.16 1.13 -0.89 -
  YoY % -10.53% -76.25% 180.70% -50.86% 2.65% 226.97% -
  Horiz. % -38.20% -42.70% -179.78% -64.04% -130.34% -126.97% 100.00%
DPS 1.00 3.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % -66.67% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 150.00% 100.00% - - - -
NAPS 0.6500 1.3300 1.0000 1.2000 1.2100 1.1700 1.1300 -8.80%
  YoY % -51.13% 33.00% -16.67% -0.83% 3.42% 3.54% -
  Horiz. % 57.52% 117.70% 88.50% 106.19% 107.08% 103.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.93 5.19 6.15 5.21 4.27 2.89 0.95 35.67%
  YoY % 14.26% -15.61% 18.04% 22.01% 47.75% 204.21% -
  Horiz. % 624.21% 546.32% 647.37% 548.42% 449.47% 304.21% 100.00%
EPS 0.34 0.38 1.60 0.49 0.46 0.45 -0.35 -
  YoY % -10.53% -76.25% 226.53% 6.52% 2.22% 228.57% -
  Horiz. % -97.14% -108.57% -457.14% -140.00% -131.43% -128.57% 100.00%
DPS 1.00 3.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % -66.67% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 150.00% 100.00% - - - -
NAPS 0.6500 1.3300 1.0000 1.0270 0.4816 0.4653 0.4468 6.44%
  YoY % -51.13% 33.00% -2.63% 113.25% 3.50% 4.14% -
  Horiz. % 145.48% 297.67% 223.81% 229.86% 107.79% 104.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7400 0.7850 1.1700 0.7350 1.3800 1.8400 1.3600 -
P/RPS 12.48 15.12 19.02 12.08 12.87 25.29 56.45 -22.23%
  YoY % -17.46% -20.50% 57.45% -6.14% -49.11% -55.20% -
  Horiz. % 22.11% 26.78% 33.69% 21.40% 22.80% 44.80% 100.00%
P/EPS 216.20 208.49 73.12 128.95 118.97 162.83 -152.81 -
  YoY % 3.70% 185.13% -43.30% 8.39% -26.94% 206.56% -
  Horiz. % -141.48% -136.44% -47.85% -84.39% -77.85% -106.56% 100.00%
EY 0.46 0.48 1.37 0.78 0.84 0.61 -0.65 -
  YoY % -4.17% -64.96% 75.64% -7.14% 37.70% 193.85% -
  Horiz. % -70.77% -73.85% -210.77% -120.00% -129.23% -93.85% 100.00%
DY 1.35 3.82 1.71 0.00 0.00 0.00 0.00 -
  YoY % -64.66% 123.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.95% 223.39% 100.00% - - - -
P/NAPS 1.14 0.59 1.17 0.61 1.14 1.57 1.20 -0.85%
  YoY % 93.22% -49.57% 91.80% -46.49% -27.39% 30.83% -
  Horiz. % 95.00% 49.17% 97.50% 50.83% 95.00% 130.83% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 10/09/19 21/05/18 23/05/17 24/05/16 28/05/15 26/05/14 23/05/13 -
Price 0.6850 0.8950 1.2000 0.7050 1.4800 1.8400 1.5000 -
P/RPS 11.55 17.24 19.50 11.59 13.81 25.29 62.26 -24.47%
  YoY % -33.00% -11.59% 68.25% -16.08% -45.39% -59.38% -
  Horiz. % 18.55% 27.69% 31.32% 18.62% 22.18% 40.62% 100.00%
P/EPS 200.13 237.70 75.00 123.68 127.59 162.83 -168.54 -
  YoY % -15.81% 216.93% -39.36% -3.06% -21.64% 196.61% -
  Horiz. % -118.74% -141.03% -44.50% -73.38% -75.70% -96.61% 100.00%
EY 0.50 0.42 1.33 0.81 0.78 0.61 -0.59 -
  YoY % 19.05% -68.42% 64.20% 3.85% 27.87% 203.39% -
  Horiz. % -84.75% -71.19% -225.42% -137.29% -132.20% -103.39% 100.00%
DY 1.46 3.35 1.67 0.00 0.00 0.00 0.00 -
  YoY % -56.42% 100.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.43% 200.60% 100.00% - - - -
P/NAPS 1.05 0.67 1.20 0.59 1.22 1.57 1.33 -3.86%
  YoY % 56.72% -44.17% 103.39% -51.64% -22.29% 18.05% -
  Horiz. % 78.95% 50.38% 90.23% 44.36% 91.73% 118.05% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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