[INNO] YoY Cumulative 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- 131.06%

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
Cumulative Result
Revenue	95,394	73,926	52,286	51,858	60,055	59,921	51,607	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	38,583	21,465	-309	5,344	23,752	13,175	12,544	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	-8,964	-4,771	-271	-1,178	-5,326	-2,881	-2,814	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	29,619	16,694	-580	4,166	18,426	10,294	9,730	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	29,619	16,694	-580	4,166	18,426	10,294	9,730	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	65,775	57,232	52,866	47,692	41,629	49,627	41,877	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	47,885	9,577	4,788	14,365	9,577	-	-	-
YoY %	400.00%	100.02%	-66.67%	49.99%	0.00%	-	-	-
Horiz. %	500.00%	100.00%	49.99%	149.99%	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	8.59%	4.98%	-0.19%	0.68%	2.83%	1.86%	4.07%	-
YoY %	72.49%	2,721.05%	-127.94%	-75.97%	52.15%	-54.30%	-	-
Horiz. %	211.06%	122.36%	-4.67%	16.71%	69.53%	45.70%	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	19.92	15.44	10.92	10.83	12.54	13.45	27.00	-4.93%
YoY %	29.02%	41.39%	0.83%	-13.64%	-6.77%	-50.19%	-	-
Horiz. %	73.78%	57.19%	40.44%	40.11%	46.44%	49.81%	100.00%	-
EPS	6.19	3.49	-0.12	0.87	3.85	2.31	5.09	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	10.00	2.00	1.00	3.00	2.00	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	19.92	15.44	10.92	10.83	12.54	12.51	10.78	10.76%
YoY %	29.02%	41.39%	0.83%	-13.64%	0.24%	16.05%	-	-
Horiz. %	184.79%	143.23%	101.30%	100.46%	116.33%	116.05%	100.00%	-
EPS	6.19	3.49	-0.12	0.87	3.85	2.15	2.03	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	10.00	2.00	1.00	3.00	2.00	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	4.84	4.60	6.41	7.20	8.77	4.69	5.56	-2.28%
YoY %	5.22%	-28.24%	-10.97%	-17.90%	86.99%	-15.65%	-	-
Horiz. %	87.05%	82.73%	115.29%	129.50%	157.73%	84.35%	100.00%	-
P/EPS	15.60	20.37	-577.93	89.66	28.59	27.27	29.47	-10.05%
YoY %	-23.42%	103.52%	-744.58%	213.61%	4.84%	-7.47%	-	-
Horiz. %	52.94%	69.12%	-1,961.08%	304.24%	97.01%	92.53%	100.00%	-
EY	6.41	4.91	-0.17	1.12	3.50	3.67	3.39	11.19%
YoY %	30.55%	2,988.24%	-115.18%	-68.00%	-4.63%	8.26%	-	-
Horiz. %	189.09%	144.84%	-5.01%	33.04%	103.24%	108.26%	100.00%	-
DY	10.36	2.82	1.43	3.85	1.82	0.00	0.00	-
YoY %	267.38%	97.20%	-62.86%	111.54%	0.00%	0.00%	-	-
Horiz. %	569.23%	154.95%	78.57%	211.54%	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	6.12	5.89	5.86	7.43	9.57	4.69	5.37	2.20%
YoY %	3.90%	0.51%	-21.13%	-22.36%	104.05%	-12.66%	-	-
Horiz. %	113.97%	109.68%	109.12%	138.36%	178.21%	87.34%	100.00%	-
P/EPS	19.72	26.10	-528.39	92.53	31.19	27.27	28.49	-5.94%
YoY %	-24.44%	104.94%	-671.05%	196.67%	14.37%	-4.28%	-	-
Horiz. %	69.22%	91.61%	-1,854.65%	324.78%	109.48%	95.72%	100.00%	-
EY	5.07	3.83	-0.19	1.08	3.21	3.67	3.51	6.31%
YoY %	32.38%	2,115.79%	-117.59%	-66.36%	-12.53%	4.56%	-	-
Horiz. %	144.44%	109.12%	-5.41%	30.77%	91.45%	104.56%	100.00%	-
DY	8.20	2.20	1.56	3.73	1.67	0.00	0.00	-
YoY %	272.73%	41.03%	-58.18%	123.35%	0.00%	0.00%	-	-
Horiz. %	491.02%	131.74%	93.41%	223.35%	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