[INNO] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[INNO] INNOPRISE PLANTATIONS BERHAD

Announcement Date

21-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 15.53%

YoY- -77.39%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	190,788	147,852	104,572	103,716	120,110	119,842	103,214	10.77%
YoY %	29.04%	41.39%	0.83%	-13.65%	0.22%	16.11%	-	-
Horiz. %	184.85%	143.25%	101.32%	100.49%	116.37%	116.11%	100.00%	-
PBT	77,166	42,930	-618	10,688	47,504	26,350	25,088	20.57%
YoY %	79.75%	7,046.60%	-105.78%	-77.50%	80.28%	5.03%	-	-
Horiz. %	307.58%	171.12%	-2.46%	42.60%	189.35%	105.03%	100.00%	-
Tax	-17,928	-9,542	-542	-2,356	-10,652	-5,762	-5,628	21.27%
YoY %	-87.89%	-1,660.52%	76.99%	77.88%	-84.87%	-2.38%	-	-
Horiz. %	318.55%	169.55%	9.63%	41.86%	189.27%	102.38%	100.00%	-
NP	59,238	33,388	-1,160	8,332	36,852	20,588	19,460	20.36%
YoY %	77.42%	2,978.28%	-113.92%	-77.39%	79.00%	5.80%	-	-
Horiz. %	304.41%	171.57%	-5.96%	42.82%	189.37%	105.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,238	33,388	-1,160	8,332	36,852	20,588	19,460	20.36%
YoY %	77.42%	2,978.28%	-113.92%	-77.39%	79.00%	5.80%	-	-
Horiz. %	304.41%	171.57%	-5.96%	42.82%	189.37%	105.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.23%	22.23%	-	22.04%	22.42%	21.87%	22.43%	-
YoY %	4.50%	0.00%	-	-1.69%	2.51%	-2.50%	-	-
Horiz. %	103.57%	99.11%	-	98.26%	99.96%	97.50%	100.00%	-
Total Cost	131,550	114,464	105,732	95,384	83,258	99,254	83,754	7.80%
YoY %	14.93%	8.26%	10.85%	14.56%	-16.12%	18.51%	-	-
Horiz. %	157.07%	136.67%	126.24%	113.89%	99.41%	118.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	344,777	335,200	301,680	612,938	651,246	552,578	238,948	6.29%
YoY %	2.86%	11.11%	-50.78%	-5.88%	17.86%	131.25%	-	-
Horiz. %	144.29%	140.28%	126.25%	256.52%	272.55%	231.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	95,771	19,154	9,577	28,731	19,154	-	-	-
YoY %	400.01%	100.00%	-66.67%	50.00%	0.00%	-	-	-
Horiz. %	500.01%	100.00%	50.00%	150.00%	100.00%	-	-	-
Div Payout %	161.67%	57.37%	0.00%	344.83%	51.98%	-	-	-
YoY %	181.80%	0.00%	0.00%	563.39%	0.00%	-	-	-
Horiz. %	311.02%	110.37%	0.00%	663.39%	100.00%	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	344,777	335,200	301,680	612,938	651,246	552,578	238,948	6.29%
YoY %	2.86%	11.11%	-50.78%	-5.88%	17.86%	131.25%	-	-
Horiz. %	144.29%	140.28%	126.25%	256.52%	272.55%	231.25%	100.00%	-
NOSH	478,857	478,857	478,857	478,857	478,857	445,627	191,159	16.52%
YoY %	0.00%	0.00%	0.00%	0.00%	7.46%	133.12%	-	-
Horiz. %	250.50%	250.50%	250.50%	250.50%	250.50%	233.12%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	31.05%	22.58%	-1.11%	8.03%	30.68%	17.18%	18.85%	-
YoY %	37.51%	2,134.23%	-113.82%	-73.83%	78.58%	-8.86%	-	-
Horiz. %	164.72%	119.79%	-5.89%	42.60%	162.76%	91.14%	100.00%	-
ROE	17.18%	9.96%	-0.38%	1.36%	5.66%	3.73%	8.14%	-
YoY %	72.49%	2,721.05%	-127.94%	-75.97%	51.74%	-54.18%	-	-
Horiz. %	211.06%	122.36%	-4.67%	16.71%	69.53%	45.82%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	39.84	30.88	21.84	21.66	25.08	26.89	53.99	-4.93%
YoY %	29.02%	41.39%	0.83%	-13.64%	-6.73%	-50.19%	-	-
Horiz. %	73.79%	57.20%	40.45%	40.12%	46.45%	49.81%	100.00%	-
EPS	12.38	6.98	-0.24	1.74	7.70	4.62	10.18	3.31%
YoY %	77.36%	3,008.33%	-113.79%	-77.40%	66.67%	-54.62%	-	-
Horiz. %	121.61%	68.57%	-2.36%	17.09%	75.64%	45.38%	100.00%	-
DPS	20.00	4.00	2.00	6.00	4.00	0.00	0.00	-
YoY %	400.00%	100.00%	-66.67%	50.00%	0.00%	0.00%	-	-
Horiz. %	500.00%	100.00%	50.00%	150.00%	100.00%	-	-	-
NAPS	0.72	0.70	0.63	1.28	1.36	1.24	1.25	-8.77%
YoY %	2.86%	11.11%	-50.78%	-5.88%	9.68%	-0.80%	-	-
Horiz. %	57.60%	56.00%	50.40%	102.40%	108.80%	99.20%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 478,857
RPS	39.84	30.88	21.84	21.66	25.08	25.03	21.55	10.77%
YoY %	29.02%	41.39%	0.83%	-13.64%	0.20%	16.15%	-	-
Horiz. %	184.87%	143.29%	101.35%	100.51%	116.38%	116.15%	100.00%	-
EPS	12.38	6.98	-0.24	1.74	7.70	4.30	4.06	20.39%
YoY %	77.36%	3,008.33%	-113.79%	-77.40%	79.07%	5.91%	-	-
Horiz. %	304.93%	171.92%	-5.91%	42.86%	189.66%	105.91%	100.00%	-
DPS	20.00	4.00	2.00	6.00	4.00	0.00	0.00	-
YoY %	400.00%	100.00%	-66.67%	50.00%	0.00%	0.00%	-	-
Horiz. %	500.00%	100.00%	50.00%	150.00%	100.00%	-	-	-
NAPS	0.72	0.70	0.63	1.28	1.36	1.154	0.499	6.29%
YoY %	2.86%	11.11%	-50.78%	-5.88%	17.85%	131.26%	-	-
Horiz. %	144.29%	140.28%	126.25%	256.51%	272.55%	231.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.965	0.71	0.70	0.78	1.10	0.63	1.50	-
P/RPS	2.42	2.30	3.21	3.60	4.39	2.34	2.78	-2.28%
YoY %	5.22%	-28.35%	-10.83%	-18.00%	87.61%	-15.83%	-	-
Horiz. %	87.05%	82.73%	115.47%	129.50%	157.91%	84.17%	100.00%	-
P/EPS	7.80	10.18	-288.97	44.83	14.29	13.64	14.73	-10.04%
YoY %	-23.38%	103.52%	-744.59%	213.72%	4.77%	-7.40%	-	-
Horiz. %	52.95%	69.11%	-1,961.78%	304.34%	97.01%	92.60%	100.00%	-
EY	12.82	9.82	-0.35	2.23	7.00	7.33	6.79	11.16%
YoY %	30.55%	2,905.71%	-115.70%	-68.14%	-4.50%	7.95%	-	-
Horiz. %	188.81%	144.62%	-5.15%	32.84%	103.09%	107.95%	100.00%	-
DY	20.73	5.63	2.86	7.69	3.64	0.00	0.00	-
YoY %	268.21%	96.85%	-62.81%	111.26%	0.00%	0.00%	-	-
Horiz. %	569.51%	154.67%	78.57%	211.26%	100.00%	-	-	-
P/NAPS	1.34	1.01	1.11	0.61	0.81	0.51	1.20	1.85%
YoY %	32.67%	-9.01%	81.97%	-24.69%	58.82%	-57.50%	-	-
Horiz. %	111.67%	84.17%	92.50%	50.83%	67.50%	42.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	17/08/20	29/08/19	21/08/18	22/08/17	23/08/16	27/08/15	-
Price	1.22	0.91	0.64	0.805	1.20	0.63	1.45	-
P/RPS	3.06	2.95	2.93	3.72	4.78	2.34	2.69	2.16%
YoY %	3.73%	0.68%	-21.24%	-22.18%	104.27%	-13.01%	-	-
Horiz. %	113.75%	109.67%	108.92%	138.29%	177.70%	86.99%	100.00%	-
P/EPS	9.86	13.05	-264.20	46.27	15.59	13.64	14.24	-5.93%
YoY %	-24.44%	104.94%	-671.00%	196.79%	14.30%	-4.21%	-	-
Horiz. %	69.24%	91.64%	-1,855.34%	324.93%	109.48%	95.79%	100.00%	-
EY	10.14	7.66	-0.38	2.16	6.41	7.33	7.02	6.31%
YoY %	32.38%	2,115.79%	-117.59%	-66.30%	-12.55%	4.42%	-	-
Horiz. %	144.44%	109.12%	-5.41%	30.77%	91.31%	104.42%	100.00%	-
DY	16.39	4.40	3.13	7.45	3.33	0.00	0.00	-
YoY %	272.50%	40.58%	-57.99%	123.72%	0.00%	0.00%	-	-
Horiz. %	492.19%	132.13%	93.99%	223.72%	100.00%	-	-	-
P/NAPS	1.69	1.30	1.02	0.63	0.88	0.51	1.16	6.46%
YoY %	30.00%	27.45%	61.90%	-28.41%	72.55%	-56.03%	-	-
Horiz. %	145.69%	112.07%	87.93%	54.31%	75.86%	43.97%	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