[INNO] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.26%
YoY- 7.07%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 28,206 21,762 10,080 39,362 33,232 26,182 14,004 59.41%
PBT 8,596 6,536 3,200 11,991 9,949 7,218 3,184 93.76%
Tax -2,280 -1,720 -920 -3,885 -604 -906 0 -
NP 6,316 4,816 2,280 8,106 9,345 6,312 3,184 57.80%
-
NP to SH 6,316 4,816 2,280 8,106 9,345 6,312 3,184 57.80%
-
Tax Rate 26.52% 26.32% 28.75% 32.40% 6.07% 12.55% 0.00% -
Total Cost 21,890 16,946 7,800 31,256 23,886 19,870 10,820 59.89%
-
Net Worth 64,135 61,887 59,235 54,268 53,193 41,946 38,804 39.74%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 64,135 61,887 59,235 54,268 53,193 41,946 38,804 39.74%
NOSH 112,517 112,523 111,764 104,362 104,300 99,873 99,499 8.53%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.39% 22.13% 22.62% 20.59% 28.12% 24.11% 22.74% -
ROE 9.85% 7.78% 3.85% 14.94% 17.57% 15.05% 8.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.07 19.34 9.02 37.72 31.86 26.22 14.07 46.92%
EPS 5.61 4.28 2.04 7.77 8.96 6.32 3.20 45.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.53 0.52 0.51 0.42 0.39 28.75%
Adjusted Per Share Value based on latest NOSH - 112,244
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.89 4.54 2.11 8.22 6.94 5.47 2.92 59.57%
EPS 1.32 1.01 0.48 1.69 1.95 1.32 0.66 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1292 0.1237 0.1133 0.1111 0.0876 0.081 39.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.28 1.17 0.66 1.20 1.80 1.82 1.80 -
P/RPS 5.11 6.05 7.32 3.18 5.65 6.94 12.79 -45.72%
P/EPS 22.80 27.34 32.35 15.45 20.09 28.80 56.25 -45.20%
EY 4.39 3.66 3.09 6.47 4.98 3.47 1.78 82.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.13 1.25 2.31 3.53 4.33 4.62 -38.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/10/09 10/08/09 25/05/09 26/02/09 10/11/08 11/08/08 26/05/08 -
Price 1.30 1.20 1.20 0.75 1.10 1.96 2.12 -
P/RPS 5.19 6.20 13.31 1.99 3.45 7.48 15.06 -50.81%
P/EPS 23.16 28.04 58.82 9.66 12.28 31.01 66.25 -50.34%
EY 4.32 3.57 1.70 10.36 8.15 3.22 1.51 101.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.18 2.26 1.44 2.16 4.67 5.44 -43.96%

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
Post a Comment