[INNO] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock

[INNO] INNOPRISE PLANTATIONS BERHAD

Announcement Date

13-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 31.35%

YoY- -73.12%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	200,012	144,653	109,373	108,292	123,564	134,997	110,034	10.46%
YoY %	38.27%	32.26%	1.00%	-12.36%	-8.47%	22.69%	-	-
Horiz. %	181.77%	131.46%	99.40%	98.42%	112.30%	122.69%	100.00%	-
PBT	93,434	46,452	6,373	13,948	52,452	41,356	28,278	22.01%
YoY %	101.14%	628.89%	-54.31%	-73.41%	26.83%	46.25%	-	-
Horiz. %	330.41%	164.27%	22.54%	49.32%	185.49%	146.25%	100.00%	-
Tax	-21,692	-10,364	-866	-3,004	-11,730	-9,242	-6,369	22.63%
YoY %	-109.30%	-1,096.77%	71.17%	74.39%	-26.92%	-45.11%	-	-
Horiz. %	340.59%	162.73%	13.60%	47.17%	184.17%	145.11%	100.00%	-
NP	71,742	36,088	5,506	10,944	40,721	32,113	21,909	21.83%
YoY %	98.80%	555.43%	-49.69%	-73.12%	26.81%	46.57%	-	-
Horiz. %	327.45%	164.72%	25.13%	49.95%	185.86%	146.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,742	36,088	5,506	10,944	40,721	32,113	21,909	21.83%
YoY %	98.80%	555.43%	-49.69%	-73.12%	26.81%	46.57%	-	-
Horiz. %	327.45%	164.72%	25.13%	49.95%	185.86%	146.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.22%	22.31%	13.59%	21.54%	22.36%	22.35%	22.52%	-
YoY %	4.08%	64.16%	-36.91%	-3.67%	0.04%	-0.75%	-	-
Horiz. %	103.11%	99.07%	60.35%	95.65%	99.29%	99.25%	100.00%	-
Total Cost	128,269	108,565	103,866	97,348	82,842	102,884	88,125	6.44%
YoY %	18.15%	4.52%	6.70%	17.51%	-19.48%	16.75%	-	-
Horiz. %	145.55%	123.19%	117.86%	110.47%	94.01%	116.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	320,834	335,200	306,469	622,515	656,035	588,440	244,853	4.60%
YoY %	-4.29%	9.37%	-50.77%	-5.11%	11.49%	140.32%	-	-
Horiz. %	131.03%	136.90%	125.16%	254.24%	267.93%	240.32%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	102,156	28,731	6,384	19,154	25,539	-	-	-
YoY %	255.56%	350.05%	-66.67%	-25.00%	0.00%	-	-	-
Horiz. %	400.00%	112.50%	25.00%	75.00%	100.00%	-	-	-
Div Payout %	142.39%	79.62%	115.95%	175.02%	62.72%	-	-	-
YoY %	78.84%	-31.33%	-33.75%	179.05%	0.00%	-	-	-
Horiz. %	227.02%	126.95%	184.87%	279.05%	100.00%	-	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	320,834	335,200	306,469	622,515	656,035	588,440	244,853	4.60%
YoY %	-4.29%	9.37%	-50.77%	-5.11%	11.49%	140.32%	-	-
Horiz. %	131.03%	136.90%	125.16%	254.24%	267.93%	240.32%	100.00%	-
NOSH	478,857	478,857	478,857	478,857	478,857	456,155	191,292	16.50%
YoY %	0.00%	0.00%	0.00%	0.00%	4.98%	138.46%	-	-
Horiz. %	250.33%	250.33%	250.33%	250.33%	250.33%	238.46%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	35.87%	24.95%	5.03%	10.11%	32.96%	23.79%	19.91%	-
YoY %	43.77%	396.02%	-50.25%	-69.33%	38.55%	19.49%	-	-
Horiz. %	180.16%	125.31%	25.26%	50.78%	165.54%	119.49%	100.00%	-
ROE	22.36%	10.77%	1.80%	1.76%	6.21%	5.46%	8.95%	-
YoY %	107.61%	498.33%	2.27%	-71.66%	13.74%	-38.99%	-	-
Horiz. %	249.83%	120.34%	20.11%	19.66%	69.39%	61.01%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	41.77	30.21	22.84	22.61	25.80	29.59	57.52	-5.18%
YoY %	38.27%	32.27%	1.02%	-12.36%	-12.81%	-48.56%	-	-
Horiz. %	72.62%	52.52%	39.71%	39.31%	44.85%	51.44%	100.00%	-
EPS	14.99	7.53	1.15	2.28	8.48	7.04	11.45	4.58%
YoY %	99.07%	554.78%	-49.56%	-73.11%	20.45%	-38.52%	-	-
Horiz. %	130.92%	65.76%	10.04%	19.91%	74.06%	61.48%	100.00%	-
DPS	21.33	6.00	1.33	4.00	5.33	0.00	0.00	-
YoY %	255.50%	351.13%	-66.75%	-24.95%	0.00%	0.00%	-	-
Horiz. %	400.19%	112.57%	24.95%	75.05%	100.00%	-	-	-
NAPS	0.67	0.70	0.64	1.30	1.37	1.29	1.28	-10.21%
YoY %	-4.29%	9.38%	-50.77%	-5.11%	6.20%	0.78%	-	-
Horiz. %	52.34%	54.69%	50.00%	101.56%	107.03%	100.78%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 478,857
RPS	41.77	30.21	22.84	22.61	25.80	28.19	22.98	10.46%
YoY %	38.27%	32.27%	1.02%	-12.36%	-8.48%	22.67%	-	-
Horiz. %	181.77%	131.46%	99.39%	98.39%	112.27%	122.67%	100.00%	-
EPS	14.99	7.53	1.15	2.28	8.48	6.71	4.58	21.82%
YoY %	99.07%	554.78%	-49.56%	-73.11%	26.38%	46.51%	-	-
Horiz. %	327.29%	164.41%	25.11%	49.78%	185.15%	146.51%	100.00%	-
DPS	21.33	6.00	1.33	4.00	5.33	0.00	0.00	-
YoY %	255.50%	351.13%	-66.75%	-24.95%	0.00%	0.00%	-	-
Horiz. %	400.19%	112.57%	24.95%	75.05%	100.00%	-	-	-
NAPS	0.67	0.70	0.64	1.30	1.37	1.2288	0.5113	4.60%
YoY %	-4.29%	9.38%	-50.77%	-5.11%	11.49%	140.33%	-	-
Horiz. %	131.04%	136.91%	125.17%	254.25%	267.94%	240.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.19	1.03	0.64	0.75	1.28	0.66	1.36	-
P/RPS	2.85	3.41	2.80	3.32	4.96	2.23	2.36	3.19%
YoY %	-16.42%	21.79%	-15.66%	-33.06%	122.42%	-5.51%	-	-
Horiz. %	120.76%	144.49%	118.64%	140.68%	210.17%	94.49%	100.00%	-
P/EPS	7.94	13.67	55.65	32.82	15.05	9.38	11.87	-6.47%
YoY %	-41.92%	-75.44%	69.56%	118.07%	60.45%	-20.98%	-	-
Horiz. %	66.89%	115.16%	468.83%	276.50%	126.79%	79.02%	100.00%	-
EY	12.59	7.32	1.80	3.05	6.64	10.67	8.42	6.92%
YoY %	71.99%	306.67%	-40.98%	-54.07%	-37.77%	26.72%	-	-
Horiz. %	149.52%	86.94%	21.38%	36.22%	78.86%	126.72%	100.00%	-
DY	17.93	5.83	2.08	5.33	4.17	0.00	0.00	-
YoY %	207.55%	180.29%	-60.98%	27.82%	0.00%	0.00%	-	-
Horiz. %	429.98%	139.81%	49.88%	127.82%	100.00%	-	-	-
P/NAPS	1.78	1.47	1.00	0.58	0.93	0.51	1.06	9.01%
YoY %	21.09%	47.00%	72.41%	-37.63%	82.35%	-51.89%	-	-
Horiz. %	167.92%	138.68%	94.34%	54.72%	87.74%	48.11%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/11/21	19/11/20	18/11/19	13/11/18	21/11/17	22/11/16	27/11/15	-
Price	1.35	1.19	0.72	0.685	1.22	1.07	1.30	-
P/RPS	3.23	3.94	3.15	3.03	4.73	3.62	2.26	6.12%
YoY %	-18.02%	25.08%	3.96%	-35.94%	30.66%	60.18%	-	-
Horiz. %	142.92%	174.34%	139.38%	134.07%	209.29%	160.18%	100.00%	-
P/EPS	9.01	15.79	62.61	29.97	14.35	15.20	11.35	-3.77%
YoY %	-42.94%	-74.78%	108.91%	108.85%	-5.59%	33.92%	-	-
Horiz. %	79.38%	139.12%	551.63%	264.05%	126.43%	133.92%	100.00%	-
EY	11.10	6.33	1.60	3.34	6.97	6.58	8.81	3.92%
YoY %	75.36%	295.62%	-52.10%	-52.08%	5.93%	-25.31%	-	-
Horiz. %	125.99%	71.85%	18.16%	37.91%	79.11%	74.69%	100.00%	-
DY	15.80	5.04	1.85	5.84	4.37	0.00	0.00	-
YoY %	213.49%	172.43%	-68.32%	33.64%	0.00%	0.00%	-	-
Horiz. %	361.56%	115.33%	42.33%	133.64%	100.00%	-	-	-
P/NAPS	2.01	1.70	1.13	0.53	0.89	0.83	1.02	11.95%
YoY %	18.24%	50.44%	113.21%	-40.45%	7.23%	-18.63%	-	-
Horiz. %	197.06%	166.67%	110.78%	51.96%	87.25%	81.37%	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