[INNO] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 111.23%
YoY- -23.7%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 25,854 14,852 35,180 21,762 26,182 9,268 2,544 47.12%
PBT 10,980 4,908 9,888 6,536 7,218 2,324 -1,162 -
Tax -2,578 -794 -2,520 -1,720 -906 0 0 -
NP 8,402 4,114 7,368 4,816 6,312 2,324 -1,162 -
-
NP to SH 8,402 4,114 7,368 4,816 6,312 2,324 -1,162 -
-
Tax Rate 23.48% 16.18% 25.49% 26.32% 12.55% 0.00% - -
Total Cost 17,452 10,738 27,812 16,946 19,870 6,944 3,706 29.43%
-
Net Worth 212,875 207,587 125,938 61,887 41,946 32,055 32,055 37.06%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 212,875 207,587 125,938 61,887 41,946 32,055 32,055 37.06%
NOSH 188,385 188,715 117,699 112,523 99,873 100,172 100,172 11.08%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 32.50% 27.70% 20.94% 22.13% 24.11% 25.08% -45.68% -
ROE 3.95% 1.98% 5.85% 7.78% 15.05% 7.25% -3.63% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.72 7.87 29.89 19.34 26.22 9.25 2.54 32.42%
EPS 4.46 2.18 6.26 4.28 6.32 2.32 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.07 0.55 0.42 0.32 0.32 23.37%
Adjusted Per Share Value based on latest NOSH - 112,760
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.40 3.10 7.35 4.54 5.47 1.94 0.53 47.18%
EPS 1.75 0.86 1.54 1.01 1.32 0.49 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.4335 0.263 0.1292 0.0876 0.0669 0.0669 37.07%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.50 1.54 0.95 1.17 1.82 2.70 1.06 -
P/RPS 10.93 19.57 3.18 6.05 6.94 29.18 41.74 -19.99%
P/EPS 33.63 70.64 15.18 27.34 28.80 116.38 -91.38 -
EY 2.97 1.42 6.59 3.66 3.47 0.86 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 0.89 2.13 4.33 8.44 3.31 -14.08%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 08/08/11 23/08/10 10/08/09 11/08/08 20/08/07 22/08/06 -
Price 1.80 1.30 0.98 1.20 1.96 2.16 1.48 -
P/RPS 13.12 16.52 3.28 6.20 7.48 23.35 58.28 -21.98%
P/EPS 40.36 59.63 15.65 28.04 31.01 93.10 -127.59 -
EY 2.48 1.68 6.39 3.57 3.22 1.07 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.18 0.92 2.18 4.67 6.75 4.63 -16.30%

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