[INNO] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -5.77%
YoY- -49.31%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 57,816 32,541 25,497 13,385 27,690 28,246 39,362 6.61%
PBT 10,217 4,502 7,255 4,387 9,337 7,797 11,991 -2.63%
Tax -2,651 -1,407 -1,845 -771 -2,204 -968 -3,885 -6.16%
NP 7,566 3,095 5,410 3,616 7,133 6,829 8,106 -1.14%
-
NP to SH 7,566 3,095 5,410 3,616 7,133 6,829 8,106 -1.14%
-
Tax Rate 25.95% 31.25% 25.43% 17.57% 23.61% 12.42% 32.40% -
Total Cost 50,250 29,446 20,087 9,769 20,557 21,417 31,256 8.23%
-
Net Worth 228,537 218,914 214,891 209,050 167,110 66,377 54,268 27.06%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 228,537 218,914 214,891 209,050 167,110 66,377 54,268 27.06%
NOSH 190,448 188,719 188,501 188,333 153,312 112,504 104,362 10.53%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.09% 9.51% 21.22% 27.02% 25.76% 24.18% 20.59% -
ROE 3.31% 1.41% 2.52% 1.73% 4.27% 10.29% 14.94% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 30.36 17.24 13.53 7.11 18.06 25.11 37.72 -3.55%
EPS 3.97 1.64 2.87 1.92 4.65 6.07 7.77 -10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.14 1.11 1.09 0.59 0.52 14.94%
Adjusted Per Share Value based on latest NOSH - 189,230
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 12.07 6.80 5.32 2.80 5.78 5.90 8.22 6.60%
EPS 1.58 0.65 1.13 0.76 1.49 1.43 1.69 -1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4773 0.4572 0.4488 0.4366 0.349 0.1386 0.1133 27.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.49 1.45 1.55 1.34 1.16 1.00 1.20 -
P/RPS 4.91 8.41 11.46 18.85 6.42 3.98 3.18 7.50%
P/EPS 37.51 88.41 54.01 69.79 24.93 16.47 15.45 15.92%
EY 2.67 1.13 1.85 1.43 4.01 6.07 6.47 -13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.25 1.36 1.21 1.06 1.69 2.31 -9.84%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 28/02/13 27/02/12 21/02/11 23/02/10 26/02/09 -
Price 1.43 1.70 1.43 1.60 1.09 1.18 0.75 -
P/RPS 4.71 9.86 10.57 22.51 6.04 4.70 1.99 15.43%
P/EPS 36.00 103.66 49.83 83.33 23.43 19.44 9.66 24.50%
EY 2.78 0.96 2.01 1.20 4.27 5.14 10.36 -19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.47 1.25 1.44 1.00 2.00 1.44 -3.12%

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