[INNO] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 94.82%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,405 25,497 23,348 18,886 14,326 13,385 13,840 53.76%
PBT 5,307 7,255 8,408 7,422 3,568 4,386 6,378 -11.52%
Tax -1,845 -1,845 -2,059 -1,663 -612 -771 -1,007 49.67%
NP 3,462 5,410 6,349 5,759 2,956 3,615 5,371 -25.36%
-
NP to SH 3,462 5,410 6,349 5,759 2,956 3,615 5,371 -25.36%
-
Tax Rate 34.77% 25.43% 24.49% 22.41% 17.15% 17.58% 15.79% -
Total Cost 22,943 20,087 16,999 13,127 11,370 9,770 8,469 94.21%
-
Net Worth 213,938 208,309 214,319 212,915 208,521 210,046 209,767 1.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 213,938 208,309 214,319 212,915 208,521 210,046 209,767 1.32%
NOSH 189,325 182,727 188,000 188,421 187,857 189,230 190,697 -0.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.11% 21.22% 27.19% 30.49% 20.63% 27.01% 38.81% -
ROE 1.62% 2.60% 2.96% 2.70% 1.42% 1.72% 2.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.95 13.95 12.42 10.02 7.63 7.07 7.26 54.49%
EPS 1.83 2.96 3.38 3.06 1.57 1.91 2.82 -25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.14 1.13 1.11 1.11 1.10 1.80%
Adjusted Per Share Value based on latest NOSH - 188,421
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.51 5.32 4.88 3.94 2.99 2.80 2.89 53.69%
EPS 0.72 1.13 1.33 1.20 0.62 0.75 1.12 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4468 0.435 0.4476 0.4446 0.4355 0.4386 0.4381 1.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.36 1.55 1.60 1.50 1.50 1.34 1.10 -
P/RPS 9.75 11.11 12.88 14.97 19.67 18.94 15.16 -25.47%
P/EPS 74.37 52.35 47.38 49.08 95.33 70.14 39.06 53.55%
EY 1.34 1.91 2.11 2.04 1.05 1.43 2.56 -35.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.36 1.40 1.33 1.35 1.21 1.00 12.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 22/11/12 29/08/12 28/05/12 27/02/12 14/11/11 -
Price 1.50 1.43 1.50 1.80 1.58 1.60 1.24 -
P/RPS 10.76 10.25 12.08 17.96 20.72 22.62 17.09 -26.52%
P/EPS 82.03 48.30 44.42 58.89 100.41 83.75 44.03 51.35%
EY 1.22 2.07 2.25 1.70 1.00 1.19 2.27 -33.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.32 1.59 1.42 1.44 1.13 11.46%

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