[INNO] QoQ TTM 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- 16.1%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,926 34,954 33,942 28,245 35,593 37,152 38,381 -13.39%
PBT 7,920 9,348 8,898 7,673 10,917 11,653 11,998 -24.16%
Tax -975 -1,368 -1,272 -968 -5,142 -4,292 -4,115 -61.67%
NP 6,945 7,980 7,626 6,705 5,775 7,361 7,883 -8.09%
-
NP to SH 6,945 7,980 7,626 6,705 5,775 7,361 7,883 -8.09%
-
Tax Rate 12.31% 14.63% 14.30% 12.62% 47.10% 36.83% 34.30% -
Total Cost 23,981 26,974 26,316 21,540 29,818 29,791 30,498 -14.79%
-
Net Worth 204,701 126,098 127,800 66,538 63,969 62,018 59,235 128.40%
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 204,701 126,098 127,800 66,538 63,969 62,018 59,235 128.40%
NOSH 189,538 117,849 106,500 112,777 112,227 112,760 111,764 42.16%
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 22.46% 22.83% 22.47% 23.74% 16.23% 19.81% 20.54% -
ROE 3.39% 6.33% 5.97% 10.08% 9.03% 11.87% 13.31% -
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 16.32 29.66 31.87 25.04 31.71 32.95 34.34 -39.07%
EPS 3.66 6.77 7.16 5.95 5.15 6.53 7.05 -35.37%
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 6.46 7.30 7.09 5.90 7.43 7.76 8.02 -13.41%
EPS 1.45 1.67 1.59 1.40 1.21 1.54 1.65 -8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.2633 0.2669 0.139 0.1336 0.1295 0.1237 128.41%
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 6.07 3.20 3.07 3.99 4.04 3.55 1.92 115.25%
P/EPS 27.02 14.03 13.69 16.82 24.87 17.92 9.36 102.60%
EY 3.70 7.13 7.31 5.95 4.02 5.58 10.69 -50.67%
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 6.44 3.30 3.14 4.71 4.10 3.64 3.49 50.38%
P/EPS 28.66 14.47 13.97 19.85 25.26 18.38 17.01 41.55%
EY 3.49 6.91 7.16 5.04 3.96 5.44 5.88 -29.35%
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