[INNO] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -27.69%
YoY- 49.61%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 115,052 57,816 32,541 25,497 13,385 27,690 28,246 26.36%
PBT 26,718 10,217 4,502 7,255 4,387 9,337 7,797 22.77%
Tax -6,639 -2,651 -1,407 -1,845 -771 -2,204 -968 37.81%
NP 20,079 7,566 3,095 5,410 3,616 7,133 6,829 19.68%
-
NP to SH 20,079 7,566 3,095 5,410 3,616 7,133 6,829 19.68%
-
Tax Rate 24.85% 25.95% 31.25% 25.43% 17.57% 23.61% 12.42% -
Total Cost 94,973 50,250 29,446 20,087 9,769 20,557 21,417 28.16%
-
Net Worth 248,597 228,537 218,914 214,891 209,050 167,110 66,377 24.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 248,597 228,537 218,914 214,891 209,050 167,110 66,377 24.60%
NOSH 191,228 190,448 188,719 188,501 188,333 153,312 112,504 9.23%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.45% 13.09% 9.51% 21.22% 27.02% 25.76% 24.18% -
ROE 8.08% 3.31% 1.41% 2.52% 1.73% 4.27% 10.29% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.16 30.36 17.24 13.53 7.11 18.06 25.11 15.66%
EPS 10.50 3.97 1.64 2.87 1.92 4.65 6.07 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.20 1.16 1.14 1.11 1.09 0.59 14.06%
Adjusted Per Share Value based on latest NOSH - 182,727
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.03 12.07 6.80 5.32 2.80 5.78 5.90 26.35%
EPS 4.19 1.58 0.65 1.13 0.76 1.49 1.43 19.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5191 0.4773 0.4572 0.4488 0.4366 0.349 0.1386 24.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.28 1.49 1.45 1.55 1.34 1.16 1.00 -
P/RPS 2.13 4.91 8.41 11.46 18.85 6.42 3.98 -9.89%
P/EPS 12.19 37.51 88.41 54.01 69.79 24.93 16.47 -4.88%
EY 8.20 2.67 1.13 1.85 1.43 4.01 6.07 5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.24 1.25 1.36 1.21 1.06 1.69 -8.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 27/02/14 28/02/13 27/02/12 21/02/11 23/02/10 -
Price 0.635 1.43 1.70 1.43 1.60 1.09 1.18 -
P/RPS 1.06 4.71 9.86 10.57 22.51 6.04 4.70 -21.97%
P/EPS 6.05 36.00 103.66 49.83 83.33 23.43 19.44 -17.67%
EY 16.54 2.78 0.96 2.01 1.20 4.27 5.14 21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.19 1.47 1.25 1.44 1.00 2.00 -20.88%

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