[INNO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 45.1%
YoY- 4.45%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 9,986 7,426 2,712 27,690 23,837 17,590 8,217 13.86%
PBT 3,397 2,454 1,081 9,337 6,633 4,944 2,025 41.13%
Tax -519 -397 -159 -2,204 -1,717 -1,260 -534 -1.87%
NP 2,878 2,057 922 7,133 4,916 3,684 1,491 54.96%
-
NP to SH 2,878 2,057 922 7,133 4,916 3,684 1,491 54.96%
-
Tax Rate 15.28% 16.18% 14.71% 23.61% 25.89% 25.49% 26.37% -
Total Cost 7,108 5,369 1,790 20,557 18,921 13,906 6,726 3.74%
-
Net Worth 206,915 207,587 205,097 167,110 153,005 125,938 127,800 37.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 206,915 207,587 205,097 167,110 153,005 125,938 127,800 37.84%
NOSH 188,104 188,715 188,163 153,312 141,671 117,699 106,500 46.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 28.82% 27.70% 34.00% 25.76% 20.62% 20.94% 18.15% -
ROE 1.39% 0.99% 0.45% 4.27% 3.21% 2.93% 1.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.31 3.94 1.44 18.06 16.83 14.94 7.72 -22.06%
EPS 1.53 1.09 0.49 4.65 3.47 3.13 1.40 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.09 1.09 1.08 1.07 1.20 -5.63%
Adjusted Per Share Value based on latest NOSH - 188,740
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.09 1.55 0.57 5.78 4.98 3.67 1.72 13.85%
EPS 0.60 0.43 0.19 1.49 1.03 0.77 0.31 55.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4321 0.4335 0.4283 0.349 0.3195 0.263 0.2669 37.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.10 1.54 1.29 1.16 0.99 0.95 0.98 -
P/RPS 20.72 39.14 89.50 6.42 5.88 6.36 12.70 38.54%
P/EPS 71.90 141.28 263.27 24.93 28.53 30.35 70.00 1.79%
EY 1.39 0.71 0.38 4.01 3.51 3.29 1.43 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.40 1.18 1.06 0.92 0.89 0.82 14.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 08/08/11 23/05/11 21/02/11 10/11/10 23/08/10 24/05/10 -
Price 1.24 1.30 1.05 1.09 1.05 0.98 1.00 -
P/RPS 23.36 33.04 72.85 6.04 6.24 6.56 12.96 48.05%
P/EPS 81.05 119.27 214.29 23.43 30.26 31.31 71.43 8.77%
EY 1.23 0.84 0.47 4.27 3.30 3.19 1.40 -8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 0.96 1.00 0.97 0.92 0.83 22.81%

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