[INNO] YoY Quarter Result on 30-Jun-2017 [#2]

Stock

[INNO] INNOPRISE PLANTATIONS BERHAD

Announcement Date

22-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 19.73%

YoY- 15.32%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	34,961	23,887	26,997	30,594	34,994	31,177	16,269	13.58%
YoY %	46.36%	-11.52%	-11.76%	-12.57%	12.24%	91.63%	-	-
Horiz. %	214.89%	146.83%	165.94%	188.05%	215.10%	191.63%	100.00%	-
PBT	12,878	-2,219	2,980	11,873	10,212	9,761	5,287	15.97%
YoY %	680.35%	-174.46%	-74.90%	16.27%	4.62%	84.62%	-	-
Horiz. %	243.58%	-41.97%	56.36%	224.57%	193.15%	184.62%	100.00%	-
Tax	-2,858	0	-618	-2,699	-2,257	-2,241	-1,294	14.10%
YoY %	0.00%	0.00%	77.10%	-19.58%	-0.71%	-73.18%	-	-
Horiz. %	220.87%	0.00%	47.76%	208.58%	174.42%	173.18%	100.00%	-
NP	10,020	-2,219	2,362	9,174	7,955	7,520	3,993	16.55%
YoY %	551.55%	-193.95%	-74.25%	15.32%	5.78%	88.33%	-	-
Horiz. %	250.94%	-55.57%	59.15%	229.75%	199.22%	188.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,020	-2,219	2,362	9,174	7,955	7,520	3,993	16.55%
YoY %	551.55%	-193.95%	-74.25%	15.32%	5.78%	88.33%	-	-
Horiz. %	250.94%	-55.57%	59.15%	229.75%	199.22%	188.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.19%	-	20.74%	22.73%	22.10%	22.96%	24.48%	-
YoY %	0.00%	-	-8.75%	2.85%	-3.75%	-6.21%	-	-
Horiz. %	90.65%	-	84.72%	92.85%	90.28%	93.79%	100.00%	-
Total Cost	24,941	26,106	24,635	21,420	27,039	23,657	12,276	12.52%
YoY %	-4.46%	5.97%	15.01%	-20.78%	14.30%	92.71%	-	-
Horiz. %	203.17%	212.66%	200.68%	174.49%	220.26%	192.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,200	301,680	612,938	651,246	594,228	239,185	226,270	6.76%
YoY %	11.11%	-50.78%	-5.88%	9.60%	148.44%	5.71%	-	-
Horiz. %	148.14%	133.33%	270.89%	287.82%	262.62%	105.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	335,200	301,680	612,938	651,246	594,228	239,185	226,270	6.76%
YoY %	11.11%	-50.78%	-5.88%	9.60%	148.44%	5.71%	-	-
Horiz. %	148.14%	133.33%	270.89%	287.82%	262.62%	105.71%	100.00%	-
NOSH	478,857	478,857	478,857	478,857	479,216	191,348	190,142	16.62%
YoY %	0.00%	0.00%	0.00%	-0.07%	150.44%	0.63%	-	-
Horiz. %	251.84%	251.84%	251.84%	251.84%	252.03%	100.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	28.66%	-9.29%	8.75%	29.99%	22.73%	24.12%	24.54%	-
YoY %	408.50%	-206.17%	-70.82%	31.94%	-5.76%	-1.71%	-	-
Horiz. %	116.79%	-37.86%	35.66%	122.21%	92.62%	98.29%	100.00%	-
ROE	2.99%	-0.74%	0.39%	1.41%	1.34%	3.14%	1.76%	-
YoY %	504.05%	-289.74%	-72.34%	5.22%	-57.32%	78.41%	-	-
Horiz. %	169.89%	-42.05%	22.16%	80.11%	76.14%	178.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	7.30	4.99	5.64	6.39	7.30	16.29	8.56	-2.61%
YoY %	46.29%	-11.52%	-11.74%	-12.47%	-55.19%	90.30%	-	-
Horiz. %	85.28%	58.29%	65.89%	74.65%	85.28%	190.30%	100.00%	-
EPS	2.09	-0.46	0.49	1.92	1.66	3.93	2.10	-0.07%
YoY %	554.35%	-193.88%	-74.48%	15.66%	-57.76%	87.14%	-	-
Horiz. %	99.52%	-21.90%	23.33%	91.43%	79.05%	187.14%	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	0.70	0.63	1.28	1.36	1.24	1.25	1.19	-8.45%
YoY %	11.11%	-50.78%	-5.88%	9.68%	-0.80%	5.04%	-	-
Horiz. %	58.82%	52.94%	107.56%	114.29%	104.20%	105.04%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 478,857
RPS	7.30	4.99	5.64	6.39	7.31	6.51	3.40	13.56%
YoY %	46.29%	-11.52%	-11.74%	-12.59%	12.29%	91.47%	-	-
Horiz. %	214.71%	146.76%	165.88%	187.94%	215.00%	191.47%	100.00%	-
EPS	2.09	-0.46	0.49	1.92	1.66	1.57	0.83	16.62%
YoY %	554.35%	-193.88%	-74.48%	15.66%	5.73%	89.16%	-	-
Horiz. %	251.81%	-55.42%	59.04%	231.33%	200.00%	189.16%	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	0.70	0.63	1.28	1.36	1.2409	0.4995	0.4725	6.76%
YoY %	11.11%	-50.78%	-5.88%	9.60%	148.43%	5.71%	-	-
Horiz. %	148.15%	133.33%	270.90%	287.83%	262.62%	105.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.71	0.70	0.78	1.10	0.63	1.50	1.83	-
P/RPS	9.72	14.03	13.84	17.22	8.63	9.21	21.39	-12.30%
YoY %	-30.72%	1.37%	-19.63%	99.54%	-6.30%	-56.94%	-	-
Horiz. %	45.44%	65.59%	64.70%	80.50%	40.35%	43.06%	100.00%	-
P/EPS	33.93	-151.06	158.13	57.42	37.95	38.17	87.14	-14.53%
YoY %	122.46%	-195.53%	175.39%	51.30%	-0.58%	-56.20%	-	-
Horiz. %	38.94%	-173.35%	181.47%	65.89%	43.55%	43.80%	100.00%	-
EY	2.95	-0.66	0.63	1.74	2.63	2.62	1.15	16.98%
YoY %	546.97%	-204.76%	-63.79%	-33.84%	0.38%	127.83%	-	-
Horiz. %	256.52%	-57.39%	54.78%	151.30%	228.70%	227.83%	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	1.01	1.11	0.61	0.81	0.51	1.20	1.54	-6.78%
YoY %	-9.01%	81.97%	-24.69%	58.82%	-57.50%	-22.08%	-	-
Horiz. %	65.58%	72.08%	39.61%	52.60%	33.12%	77.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	17/08/20	29/08/19	21/08/18	22/08/17	23/08/16	27/08/15	28/08/14	-
Price	0.91	0.64	0.805	1.20	0.63	1.45	1.72	-
P/RPS	12.46	12.83	14.28	18.78	8.63	8.90	20.10	-7.65%
YoY %	-2.88%	-10.15%	-23.96%	117.61%	-3.03%	-55.72%	-	-
Horiz. %	61.99%	63.83%	71.04%	93.43%	42.94%	44.28%	100.00%	-
P/EPS	43.49	-138.11	163.20	62.64	37.95	36.90	81.90	-10.00%
YoY %	131.49%	-184.63%	160.54%	65.06%	2.85%	-54.95%	-	-
Horiz. %	53.10%	-168.63%	199.27%	76.48%	46.34%	45.05%	100.00%	-
EY	2.30	-0.72	0.61	1.60	2.63	2.71	1.22	11.13%
YoY %	419.44%	-218.03%	-61.88%	-39.16%	-2.95%	122.13%	-	-
Horiz. %	188.52%	-59.02%	50.00%	131.15%	215.57%	222.13%	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	1.30	1.02	0.63	0.88	0.51	1.16	1.45	-1.80%
YoY %	27.45%	61.90%	-28.41%	72.55%	-56.03%	-20.00%	-	-
Horiz. %	89.66%	70.34%	43.45%	60.69%	35.17%	80.00%	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