[INNO] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.12%
YoY- -15.75%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 31,782 35,180 32,868 28,246 28,206 21,762 10,080 114.87%
PBT 8,844 9,888 8,100 7,797 8,596 6,536 3,200 96.81%
Tax -2,289 -2,520 -2,136 -968 -2,280 -1,720 -920 83.51%
NP 6,554 7,368 5,964 6,829 6,316 4,816 2,280 102.03%
-
NP to SH 6,554 7,368 5,964 6,829 6,316 4,816 2,280 102.03%
-
Tax Rate 25.88% 25.49% 26.37% 12.42% 26.52% 26.32% 28.75% -
Total Cost 25,228 27,812 26,904 21,417 21,890 16,946 7,800 118.54%
-
Net Worth 153,005 125,938 127,800 66,377 64,135 61,887 59,235 88.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 153,005 125,938 127,800 66,377 64,135 61,887 59,235 88.14%
NOSH 141,671 117,699 106,500 112,504 112,517 112,523 111,764 17.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.62% 20.94% 18.15% 24.18% 22.39% 22.13% 22.62% -
ROE 4.28% 5.85% 4.67% 10.29% 9.85% 7.78% 3.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.43 29.89 30.86 25.11 25.07 19.34 9.02 83.44%
EPS 4.63 6.26 5.60 6.07 5.61 4.28 2.04 72.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.20 0.59 0.57 0.55 0.53 60.66%
Adjusted Per Share Value based on latest NOSH - 112,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.64 7.35 6.86 5.90 5.89 4.54 2.11 114.59%
EPS 1.37 1.54 1.25 1.43 1.32 1.01 0.48 101.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3195 0.263 0.2669 0.1386 0.1339 0.1292 0.1237 88.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.99 0.95 0.98 1.00 1.28 1.17 0.66 -
P/RPS 4.41 3.18 3.18 3.98 5.11 6.05 7.32 -28.64%
P/EPS 21.40 15.18 17.50 16.47 22.80 27.34 32.35 -24.06%
EY 4.67 6.59 5.71 6.07 4.39 3.66 3.09 31.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 0.82 1.69 2.25 2.13 1.25 -18.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 23/08/10 24/05/10 23/02/10 30/10/09 10/08/09 25/05/09 -
Price 1.05 0.98 1.00 1.18 1.30 1.20 1.20 -
P/RPS 4.68 3.28 3.24 4.70 5.19 6.20 13.31 -50.15%
P/EPS 22.69 15.65 17.86 19.44 23.16 28.04 58.82 -46.97%
EY 4.41 6.39 5.60 5.14 4.32 3.57 1.70 88.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.83 2.00 2.28 2.18 2.26 -43.07%

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