[INNO] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.87%
YoY- -28.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 28,246 28,206 21,762 10,080 39,362 33,232 26,182 5.17%
PBT 7,797 8,596 6,536 3,200 11,991 9,949 7,218 5.26%
Tax -968 -2,280 -1,720 -920 -3,885 -604 -906 4.49%
NP 6,829 6,316 4,816 2,280 8,106 9,345 6,312 5.37%
-
NP to SH 6,829 6,316 4,816 2,280 8,106 9,345 6,312 5.37%
-
Tax Rate 12.42% 26.52% 26.32% 28.75% 32.40% 6.07% 12.55% -
Total Cost 21,417 21,890 16,946 7,800 31,256 23,886 19,870 5.11%
-
Net Worth 66,377 64,135 61,887 59,235 54,268 53,193 41,946 35.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 66,377 64,135 61,887 59,235 54,268 53,193 41,946 35.68%
NOSH 112,504 112,517 112,523 111,764 104,362 104,300 99,873 8.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.18% 22.39% 22.13% 22.62% 20.59% 28.12% 24.11% -
ROE 10.29% 9.85% 7.78% 3.85% 14.94% 17.57% 15.05% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.11 25.07 19.34 9.02 37.72 31.86 26.22 -2.83%
EPS 6.07 5.61 4.28 2.04 7.77 8.96 6.32 -2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.55 0.53 0.52 0.51 0.42 25.35%
Adjusted Per Share Value based on latest NOSH - 111,764
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.90 5.89 4.54 2.11 8.22 6.94 5.47 5.15%
EPS 1.43 1.32 1.01 0.48 1.69 1.95 1.32 5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1339 0.1292 0.1237 0.1133 0.1111 0.0876 35.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.00 1.28 1.17 0.66 1.20 1.80 1.82 -
P/RPS 3.98 5.11 6.05 7.32 3.18 5.65 6.94 -30.90%
P/EPS 16.47 22.80 27.34 32.35 15.45 20.09 28.80 -31.03%
EY 6.07 4.39 3.66 3.09 6.47 4.98 3.47 45.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.25 2.13 1.25 2.31 3.53 4.33 -46.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/10/09 10/08/09 25/05/09 26/02/09 10/11/08 11/08/08 -
Price 1.18 1.30 1.20 1.20 0.75 1.10 1.96 -
P/RPS 4.70 5.19 6.20 13.31 1.99 3.45 7.48 -26.57%
P/EPS 19.44 23.16 28.04 58.82 9.66 12.28 31.01 -26.68%
EY 5.14 4.32 3.57 1.70 10.36 8.15 3.22 36.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.28 2.18 2.26 1.44 2.16 4.67 -43.09%

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