[INNO] QoQ TTM 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- -7.68%
YoY- -10.31%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM 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 13,840 17,526 22,185 27,690 30,926 34,954 -47.17%
PBT 4,386 6,378 7,125 8,670 9,614 7,920 9,348 -39.53%
Tax -771 -1,007 -1,342 -1,830 -2,205 -975 -1,368 -31.69%
NP 3,615 5,371 5,783 6,840 7,409 6,945 7,980 -40.93%
-
NP to SH 3,615 5,371 5,783 6,840 7,409 6,945 7,980 -40.93%
-
Tax Rate 17.58% 15.79% 18.84% 21.11% 22.94% 12.31% 14.63% -
Total Cost 9,770 8,469 11,743 15,345 20,281 23,981 26,974 -49.09%
-
Net Worth 210,046 209,767 208,083 205,097 188,740 204,701 126,098 40.38%
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 210,046 209,767 208,083 205,097 188,740 204,701 126,098 40.38%
NOSH 189,230 190,697 189,166 188,163 188,740 189,538 117,849 37.00%
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 27.01% 38.81% 33.00% 30.83% 26.76% 22.46% 22.83% -
ROE 1.72% 2.56% 2.78% 3.33% 3.93% 3.39% 6.33% -
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 7.07 7.26 9.26 11.79 14.67 16.32 29.66 -61.45%
EPS 1.91 2.82 3.06 3.64 3.93 3.66 6.77 -56.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.10 1.09 1.00 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 2.89 3.66 4.63 5.78 6.46 7.30 -47.11%
EPS 0.75 1.12 1.21 1.43 1.55 1.45 1.67 -41.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4386 0.4381 0.4345 0.4283 0.3941 0.4275 0.2633 40.39%
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 18.94 15.16 16.62 10.94 7.91 6.07 3.20 226.14%
P/EPS 70.14 39.06 50.37 35.49 29.55 27.02 14.03 191.51%
EY 1.43 2.56 1.99 2.82 3.38 3.70 7.13 -65.63%
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 1.16 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 22.62 17.09 14.03 8.91 7.43 6.44 3.30 259.58%
P/EPS 83.75 44.03 42.52 28.88 27.77 28.66 14.47 221.33%
EY 1.19 2.27 2.35 3.46 3.60 3.49 6.91 -68.94%
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 1.09 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