[INNO] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[INNO] INNOPRISE PLANTATIONS BERHAD

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 240.12%

YoY- 88.33%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	26,997	30,594	34,994	31,177	16,269	6,738	9,274	19.48%
YoY %	-11.76%	-12.57%	12.24%	91.63%	141.45%	-27.35%	-	-
Horiz. %	291.10%	329.89%	377.33%	336.18%	175.43%	72.65%	100.00%	-
PBT	2,980	11,873	10,212	9,761	5,287	-247	5,227	-8.93%
YoY %	-74.90%	16.27%	4.62%	84.62%	2,240.49%	-104.73%	-	-
Horiz. %	57.01%	227.15%	195.37%	186.74%	101.15%	-4.73%	100.00%	-
Tax	-618	-2,699	-2,257	-2,241	-1,294	0	-1,289	-11.52%
YoY %	77.10%	-19.58%	-0.71%	-73.18%	0.00%	0.00%	-	-
Horiz. %	47.94%	209.39%	175.10%	173.86%	100.39%	0.00%	100.00%	-
NP	2,362	9,174	7,955	7,520	3,993	-247	3,938	-8.16%
YoY %	-74.25%	15.32%	5.78%	88.33%	1,716.60%	-106.27%	-	-
Horiz. %	59.98%	232.96%	202.01%	190.96%	101.40%	-6.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,362	9,174	7,955	7,520	3,993	-247	3,938	-8.16%
YoY %	-74.25%	15.32%	5.78%	88.33%	1,716.60%	-106.27%	-	-
Horiz. %	59.98%	232.96%	202.01%	190.96%	101.40%	-6.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.74%	22.73%	22.10%	22.96%	24.48%	-	24.66%	-
YoY %	-8.75%	2.85%	-3.75%	-6.21%	0.00%	-	-	-
Horiz. %	84.10%	92.17%	89.62%	93.11%	99.27%	-	100.00%	-
Total Cost	24,635	21,420	27,039	23,657	12,276	6,985	5,336	29.02%
YoY %	15.01%	-20.78%	14.30%	92.71%	75.75%	30.90%	-	-
Horiz. %	461.68%	401.42%	506.73%	443.35%	230.06%	130.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	612,938	651,246	594,228	239,185	226,270	214,700	212,915	19.26%
YoY %	-5.88%	9.60%	148.44%	5.71%	5.39%	0.84%	-	-
Horiz. %	287.88%	305.87%	279.09%	112.34%	106.27%	100.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	612,938	651,246	594,228	239,185	226,270	214,700	212,915	19.26%
YoY %	-5.88%	9.60%	148.44%	5.71%	5.39%	0.84%	-	-
Horiz. %	287.88%	305.87%	279.09%	112.34%	106.27%	100.84%	100.00%	-
NOSH	478,857	478,857	479,216	191,348	190,142	190,000	188,421	16.81%
YoY %	0.00%	-0.07%	150.44%	0.63%	0.07%	0.84%	-	-
Horiz. %	254.14%	254.14%	254.33%	101.55%	100.91%	100.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	8.75%	29.99%	22.73%	24.12%	24.54%	-3.67%	42.46%	-
YoY %	-70.82%	31.94%	-5.76%	-1.71%	768.66%	-108.64%	-	-
Horiz. %	20.61%	70.63%	53.53%	56.81%	57.80%	-8.64%	100.00%	-
ROE	0.39%	1.41%	1.34%	3.14%	1.76%	-0.12%	1.85%	-
YoY %	-72.34%	5.22%	-57.32%	78.41%	1,566.67%	-106.49%	-	-
Horiz. %	21.08%	76.22%	72.43%	169.73%	95.14%	-6.49%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	5.64	6.39	7.30	16.29	8.56	3.55	4.92	2.30%
YoY %	-11.74%	-12.47%	-55.19%	90.30%	141.13%	-27.85%	-	-
Horiz. %	114.63%	129.88%	148.37%	331.10%	173.98%	72.15%	100.00%	-
EPS	0.49	1.92	1.66	3.93	2.10	-0.13	2.09	-21.46%
YoY %	-74.48%	15.66%	-57.76%	87.14%	1,715.38%	-106.22%	-	-
Horiz. %	23.44%	91.87%	79.43%	188.04%	100.48%	-6.22%	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	1.28	1.36	1.24	1.25	1.19	1.13	1.13	2.09%
YoY %	-5.88%	9.68%	-0.80%	5.04%	5.31%	0.00%	-	-
Horiz. %	113.27%	120.35%	109.73%	110.62%	105.31%	100.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 191,348
RPS	5.64	6.39	7.31	6.51	3.40	1.41	1.94	19.45%
YoY %	-11.74%	-12.59%	12.29%	91.47%	141.13%	-27.32%	-	-
Horiz. %	290.72%	329.38%	376.80%	335.57%	175.26%	72.68%	100.00%	-
EPS	0.49	1.92	1.66	1.57	0.83	-0.05	0.82	-8.22%
YoY %	-74.48%	15.66%	5.73%	89.16%	1,760.00%	-106.10%	-	-
Horiz. %	59.76%	234.15%	202.44%	191.46%	101.22%	-6.10%	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	1.28	1.36	1.2409	0.4995	0.4725	0.4484	0.4446	19.26%
YoY %	-5.88%	9.60%	148.43%	5.71%	5.37%	0.85%	-	-
Horiz. %	287.90%	305.89%	279.10%	112.35%	106.28%	100.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.78	1.10	0.63	1.50	1.83	1.41	1.50	-
P/RPS	13.84	17.22	8.63	9.21	21.39	39.76	30.48	-12.32%
YoY %	-19.63%	99.54%	-6.30%	-56.94%	-46.20%	30.45%	-	-
Horiz. %	45.41%	56.50%	28.31%	30.22%	70.18%	130.45%	100.00%	-
P/EPS	158.13	57.42	37.95	38.17	87.14	-1,084.62	71.77	14.06%
YoY %	175.39%	51.30%	-0.58%	-56.20%	108.03%	-1,611.24%	-	-
Horiz. %	220.33%	80.01%	52.88%	53.18%	121.42%	-1,511.24%	100.00%	-
EY	0.63	1.74	2.63	2.62	1.15	-0.09	1.39	-12.35%
YoY %	-63.79%	-33.84%	0.38%	127.83%	1,377.78%	-106.47%	-	-
Horiz. %	45.32%	125.18%	189.21%	188.49%	82.73%	-6.47%	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	0.61	0.81	0.51	1.20	1.54	1.25	1.33	-12.17%
YoY %	-24.69%	58.82%	-57.50%	-22.08%	23.20%	-6.02%	-	-
Horiz. %	45.86%	60.90%	38.35%	90.23%	115.79%	93.98%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	21/08/18	22/08/17	23/08/16	27/08/15	28/08/14	22/08/13	29/08/12	-
Price	0.805	1.20	0.63	1.45	1.72	1.30	1.80	-
P/RPS	14.28	18.78	8.63	8.90	20.10	36.66	36.57	-14.50%
YoY %	-23.96%	117.61%	-3.03%	-55.72%	-45.17%	0.25%	-	-
Horiz. %	39.05%	51.35%	23.60%	24.34%	54.96%	100.25%	100.00%	-
P/EPS	163.20	62.64	37.95	36.90	81.90	-1,000.00	86.12	11.23%
YoY %	160.54%	65.06%	2.85%	-54.95%	108.19%	-1,261.17%	-	-
Horiz. %	189.50%	72.74%	44.07%	42.85%	95.10%	-1,161.17%	100.00%	-
EY	0.61	1.60	2.63	2.71	1.22	-0.10	1.16	-10.15%
YoY %	-61.88%	-39.16%	-2.95%	122.13%	1,320.00%	-108.62%	-	-
Horiz. %	52.59%	137.93%	226.72%	233.62%	105.17%	-8.62%	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	0.63	0.88	0.51	1.16	1.45	1.15	1.59	-14.29%
YoY %	-28.41%	72.55%	-56.03%	-20.00%	26.09%	-27.67%	-	-
Horiz. %	39.62%	55.35%	32.08%	72.96%	91.19%	72.33%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos