[INNO] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -48.3%
YoY- -38.16%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,385 13,314 14,852 10,848 27,690 31,782 35,180 -47.40%
PBT 4,387 4,529 4,908 4,324 9,337 8,844 9,888 -41.74%
Tax -771 -692 -794 -636 -2,204 -2,289 -2,520 -54.49%
NP 3,616 3,837 4,114 3,688 7,133 6,554 7,368 -37.70%
-
NP to SH 3,616 3,837 4,114 3,688 7,133 6,554 7,368 -37.70%
-
Tax Rate 17.57% 15.28% 16.18% 14.71% 23.61% 25.88% 25.49% -
Total Cost 9,769 9,477 10,738 7,160 20,557 25,228 27,812 -50.12%
-
Net Worth 209,050 206,915 207,587 205,097 167,110 153,005 125,938 40.06%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 209,050 206,915 207,587 205,097 167,110 153,005 125,938 40.06%
NOSH 188,333 188,104 188,715 188,163 153,312 141,671 117,699 36.68%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.02% 28.82% 27.70% 34.00% 25.76% 20.62% 20.94% -
ROE 1.73% 1.85% 1.98% 1.80% 4.27% 4.28% 5.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.11 7.08 7.87 5.77 18.06 22.43 29.89 -61.50%
EPS 1.92 2.04 2.18 1.96 4.65 4.63 6.26 -54.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.10 1.09 1.09 1.08 1.07 2.47%
Adjusted Per Share Value based on latest NOSH - 188,163
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.80 2.78 3.10 2.27 5.78 6.64 7.35 -47.35%
EPS 0.76 0.80 0.86 0.77 1.49 1.37 1.54 -37.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4366 0.4321 0.4335 0.4283 0.349 0.3195 0.263 40.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.34 1.10 1.54 1.29 1.16 0.99 0.95 -
P/RPS 18.85 15.54 19.57 22.38 6.42 4.41 3.18 226.47%
P/EPS 69.79 53.92 70.64 65.82 24.93 21.40 15.18 175.72%
EY 1.43 1.85 1.42 1.52 4.01 4.67 6.59 -63.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.00 1.40 1.18 1.06 0.92 0.89 22.65%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 14/11/11 08/08/11 23/05/11 21/02/11 10/11/10 23/08/10 -
Price 1.60 1.24 1.30 1.05 1.09 1.05 0.98 -
P/RPS 22.51 17.52 16.52 18.21 6.04 4.68 3.28 259.86%
P/EPS 83.33 60.78 59.63 53.57 23.43 22.69 15.65 203.99%
EY 1.20 1.65 1.68 1.87 4.27 4.41 6.39 -67.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.13 1.18 0.96 1.00 0.97 0.92 34.69%

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