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.
 


 

329  377  563  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.315+0.01 
 GPACKET-WB 0.265+0.01 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.045 
 HSI-C7E 0.21-0.085 
 HSI-H8E 0.29+0.05 
 KNM 0.38+0.005 
 VSOLAR 0.100.00 
 HSI-H6T 0.47+0.095 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
6. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
7. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers